← Morgan Stanley Capital I Trust 2020-L4 · Loan annex · CMBS market
- Deal
- Morgan Stanley Capital I Trust 2020-L4
- Current balance
- $20.0M (September 2026)
- Share of deal
- 2.5%
- Status
- Current
- DSCR (latest)
- 3.24
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2030-02-06
Property and terms
| Property | Versatile Warehouse |
| Address | 4701 SW 45th Street; Davie, FL 33314 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 267,580 |
| Year built | 1978 |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 3.58% |
| Current interest rate | 3.58% |
| Origination date | 01-24-2020 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 11-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $36.9M | 09-17-2019 | MAI |
| Most recent reported | $16.0M | 2020-07-01 | MAI |
Change from securitization to the most recent reported valuation: -56.6%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Residential 760 tenants | not yet reported | not yet reported |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| February 2020 | $20.0M | Matured balloon, performing | 3.58% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | $1.4M | not yet reported | not yet reported |
| March 2020 | $20.0M | Current | 3.58% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2020 | $20.0M | Current | 3.58% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2020 | $20.0M | Current | 3.58% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2020 | $20.0M | Current | 3.58% | 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 2020 | $20.0M | Current | 3.58% | 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 2020 | $20.0M | Current | 3.58% | 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 | $20.0M | Current | 3.58% | 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 | $20.0M | Current | 3.58% | 3.28 | 3.47 | not yet reported | $0 | 06-30-2020 | $4.0M | $1.5M | $2.5M | $2.4M |
| November 2020 | $20.0M | Current | 3.58% | 3.28 | 3.47 | not yet reported | $0 | 06-30-2020 | $4.0M | $1.5M | $2.5M | $2.4M |
| December 2020 | $20.0M | Current | 3.58% | 3.06 | 3.25 | not yet reported | $0 | 09-30-2020 | $3.9M | $1.6M | $2.4M | $2.2M |
| January 2021 | $16.0M | 90+ days delinquent | 4.55% | 2.47 | 3.06 | 75% | $607,147 | 02-29-2020 | $10.9M | $8.6M | $2.3M | $1.8M |
| February 2021 | $20.0M | Current | 3.58% | 3.06 | 3.25 | not yet reported | $0 | 09-30-2020 | $3.9M | $1.6M | $2.4M | $2.2M |
| March 2021 | $20.0M | Current | 3.58% | 3.06 | 3.25 | not yet reported | $0 | 09-30-2020 | $3.9M | $1.6M | $2.4M | $2.2M |
| April 2021 | $20.0M | Current | 3.58% | 3.06 | 3.25 | not yet reported | $0 | 09-30-2020 | $3.9M | $1.6M | $2.4M | $2.2M |
| May 2021 | $20.0M | Current | 3.58% | 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 | $20.0M | Current | 3.58% | 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 2021 | $20.0M | Current | 3.58% | 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 2021 | $20.0M | Current | 3.58% | 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 2021 | $20.0M | Current | 3.58% | 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 2021 | $20.0M | Current | 3.58% | 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 2021 | $20.0M | Current | 3.58% | 3.06 | 3.25 | not yet reported | $0 | 06-30-2021 | $4.2M | $1.8M | $2.4M | $2.2M |
| December 2021 | $20.0M | Current | 3.58% | 3.08 | 3.26 | not yet reported | $0 | 09-30-2021 | $4.1M | $1.8M | $2.4M | $2.2M |
| January 2022 | $20.0M | Current | 3.58% | 3.08 | 3.26 | not yet reported | $0 | 09-30-2021 | $4.1M | $1.8M | $2.4M | $2.2M |
| February 2022 | $20.0M | Current | 3.58% | 3.08 | 3.26 | not yet reported | $0 | 09-30-2021 | $4.1M | $1.8M | $2.4M | $2.2M |
| March 2022 | $20.0M | Current | 3.58% | 3.08 | 3.26 | not yet reported | $0 | 09-30-2021 | $4.1M | $1.8M | $2.4M | $2.2M |
| April 2022 | $20.0M | Current | 3.58% | 2.99 | 3.18 | not yet reported | $0 | 12-31-2021 | $4.1M | $1.8M | $2.3M | $2.2M |
| May 2022 | $20.0M | Current | 3.58% | 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 2022 | $20.0M | Current | 3.58% | 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 2022 | $20.0M | Current | 3.58% | 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 2022 | $20.0M | Current | 3.58% | 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 2022 | $20.0M | Current | 3.58% | 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 2022 | $20.0M | Current | 3.58% | 3.89 | 4.08 | not yet reported | $0 | 06-30-2022 | $4.8M | $1.8M | $3.0M | $2.8M |
| November 2022 | $20.0M | Current | 3.58% | 3.89 | 4.08 | not yet reported | $0 | 06-30-2022 | $4.8M | $1.8M | $3.0M | $2.8M |
| December 2022 | $23.3M | Current | 5.52% | 1.86 | 1.99 | 94% | $0 | 09-30-2022 | $5.0M | $2.0M | $3.0M | $2.8M |
| January 2023 | $20.0M | Current | 3.58% | 3.01 | 3.20 | not yet reported | $0 | 09-30-2022 | $4.4M | $2.0M | $2.3M | $2.2M |
| February 2023 | $20.0M | Current | 3.58% | 3.01 | 3.20 | not yet reported | $0 | 09-30-2022 | $4.4M | $2.0M | $2.3M | $2.2M |
| March 2023 | $20.0M | Current | 3.58% | 2.46 | 2.64 | not yet reported | $0 | 12-31-2022 | $4.3M | $2.4M | $1.9M | $1.8M |
| April 2023 | $20.0M | Current | 3.58% | 2.46 | 2.64 | not yet reported | $0 | 12-31-2022 | $4.3M | $2.4M | $1.9M | $1.8M |
| May 2023 | $20.0M | Current | 3.58% | 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 2023 | $20.0M | Current | 3.58% | 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 2023 | $20.0M | Current | 3.58% | 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 2023 | $20.0M | Current | 3.58% | 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 2023 | $20.0M | Current | 3.58% | 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 2023 | $20.0M | Current | 3.58% | 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 2023 | $20.0M | Current | 3.58% | 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 2023 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 2.00 | 2.19 | not yet reported | $0 | 09-30-2023 | $4.7M | $3.1M | $1.6M | $1.5M |
| February 2024 | $20.0M | Current | 3.58% | 2.00 | 2.19 | not yet reported | $0 | 09-30-2023 | $4.7M | $3.1M | $1.6M | $1.5M |
| March 2024 | $20.0M | Current | 3.58% | 2.00 | 2.19 | not yet reported | $0 | 09-30-2023 | $4.7M | $3.1M | $1.6M | $1.5M |
| April 2024 | $20.0M | Current | 3.58% | 2.00 | 2.19 | not yet reported | $0 | 09-30-2023 | $4.7M | $3.1M | $1.6M | $1.5M |
| May 2024 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 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 2024 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 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 | $20.0M | Current | 3.58% | 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 2025 | $20.0M | Current | 3.58% | 3.00 | 3.19 | not yet reported | $0 | 06-30-2025 | $4.7M | $2.4M | $2.3M | $2.2M |
| November 2025 | $20.0M | Matured balloon, non-performing | 3.58% | 3.00 | 3.19 | not yet reported | $61,569 | 06-30-2025 | $4.7M | $2.4M | $2.3M | $2.2M |
| December 2025 | $20.0M | Current | 3.58% | 3.00 | 3.19 | not yet reported | $0 | 06-30-2025 | $4.7M | $2.4M | $2.3M | $2.2M |
| January 2026 | $20.0M | Current | 3.58% | 3.13 | 3.32 | not yet reported | $0 | 09-30-2025 | $4.9M | $2.5M | $2.4M | $2.3M |
| February 2026 | $20.0M | Current | 3.58% | 3.13 | 3.32 | not yet reported | $0 | 09-30-2025 | $4.9M | $2.5M | $2.4M | $2.3M |
| March 2026 | $20.0M | Current | 3.58% | 3.13 | 3.32 | not yet reported | $0 | 09-30-2025 | $4.9M | $2.5M | $2.4M | $2.3M |
| April 2026 | $20.0M | Current | 3.58% | 2.43 | 2.62 | not yet reported | $0 | 12-31-2025 | $4.5M | $2.6M | $1.9M | $1.8M |
| May 2026 | $20.0M | Current | 3.58% | 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 | $20.0M | Current | 3.58% | 3.24 | 3.43 | not yet reported | $0 | 03-31-2026 | $1.4M | $748,667 | $621,922 | $587,891 |
| July 2026 | $20.0M | Current | 3.58% | 3.24 | 3.43 | not yet reported | $0 | 03-31-2026 | $1.4M | $748,667 | $621,922 | $587,891 |
| August 2026 | $20.0M | Current | 3.58% | 3.24 | 3.43 | not yet reported | $0 | 03-31-2026 | $1.4M | $748,667 | $621,922 | $587,891 |
| September 2026 | $20.0M | Current | 3.58% | 3.24 | 3.43 | not yet reported | $0 | 03-31-2026 | $1.4M | $748,667 | $621,922 | $587,891 |
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 |
|---|---|
| 2020-05-18 | Transferred to the special servicer |
| 2020-06-18 | Transferred to the special servicer |
| January 2021 | First reported 30 or more days delinquent |
| 2022-05-04 | 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.