← Morgan Stanley Capital I Trust 2022-L8 · Loan annex · CMBS market
- Deal
- Morgan Stanley Capital I Trust 2022-L8
- Current balance
- $68.0M (September 2026)
- Share of deal
- 10.1%
- Status
- Current
- DSCR (latest)
- 2.52
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2032-03-01
Property and terms
| Property | Market32 - Worcester, MA (and 35 more properties) |
| Address | 72 Pullman Street; 560 Main Street; 21 Timpany Blvd.; 905 21st Avenue Se; 5955 Airline Hwy; 703 South Memorial Drive; 1451 Ring Road; 1806 S. Hawthorne Rd.; 3 Windcrest National; 1405 Oak Street; 1100 Veterans Memorial Drive; 137 Main Road; 8801 Maumelle Boulevard; 725 Highland Oaks Drive, Unit 200; 1187 Teaneck Road; 2419 Nichol Avenue; 3873 Park Mill Run Drive; 7407 Maple Avenue; 208 Chambers St; 618 Hessian Avenue; 775 53rd Avenue Northeast; 1247 Business Route 66; 144 Boston Post Road; 27707 La Highway 43; 1932 Highway 471; 1311 West Owassa Road; 6809 Buffalo Gap Road; 5500 Barksdale Boulevard; 30332 Walker Road N.; 2307 East Broad Street; 3654 Salt Creek Highway; 5719 North 16th Street; 1944 Moss Street; 8405 Gratiot Road; 19807 North Carolina Highway 27; 4405 Stockton Hill Road; Worcester, MA (and 35 more) 01606 |
| Property type | Multiple property types |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2017", "2021", "2021", "2021", "2019", "2022"] |
| Original balance | $68.0M |
| Current balance | $68.0M (September 2026) |
| Share of deal balance | 10.1% |
| Interest rate at origination | 3.50% |
| Current interest rate | 3.50% |
| Origination date | 02-18-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-03-01 |
| Prepayment lockout end | 10-31-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| Most recent reported | not yet reported | not yet reported | ["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"] |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Market32 | not yet reported | ["03-31-2034", "09-30-2032", "12-31-2029", "12-31-2036", "04-30-2031", "12-31-2034", "10-31-2033", "11-30-2031", "12-31-2031", "01-31-2038", "01-31-2038", "10-31-2035", "11-28-2032", "03-31-2031", "06-30-2031", "10-31-2033", "12-31-2032", "04-30-2030", "03-31-2029", "02-28-2034", "01-31-2032", "01-31-2032", "10-31-2035", "01-31-2036", "08-31-2034", "08-31-2031", "03-31-2032", "09-30-2036", "05-31-2034", "07-31-2036", "12-31-2031", "01-31-2037", "04-30-2032", "09-30-2031", "02-28-2031", "05-31-2031"] |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| April 2022 | $68.0M | Current | 3.50% | 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 2022 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 2022 | $68.0M | Current | 3.50% | 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 2022 | $68.0M | Current | 3.50% | 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 2023 | $68.0M | Current | 3.50% | 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 2023 | $68.0M | Current | 3.50% | 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 2023 | $68.0M | Current | 3.50% | 1.97 | 2.10 | 100% | $0 | 09-30-2022 | $8.1M | $1.5M | $6.5M | $6.1M |
| April 2023 | $68.0M | Current | 3.50% | 2.22 | 2.35 | 100% | $0 | 12-31-2022 | $8.5M | $1.2M | $7.3M | $6.9M |
| May 2023 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| July 2023 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| August 2023 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| September 2023 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| October 2023 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| November 2023 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| December 2023 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| January 2024 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| February 2024 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| March 2024 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| April 2024 | $68.0M | Current | 3.50% | 2.50 | 2.63 | 100% | $0 | 03-31-2023 | $9.9M | $1.7M | $8.2M | $7.8M |
| May 2024 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 2.21 | 2.34 | 100% | $0 | 06-30-2024 | $10.2M | $2.9M | $7.3M | $6.9M |
| October 2024 | $68.0M | Current | 3.50% | 2.21 | 2.34 | 100% | $0 | 06-30-2024 | $10.2M | $2.9M | $7.3M | $6.9M |
| November 2024 | $68.0M | Current | 3.50% | 2.21 | 2.34 | 100% | $0 | 06-30-2024 | $10.2M | $2.9M | $7.3M | $6.9M |
| December 2024 | $68.0M | Current | 3.50% | 2.21 | 2.34 | 100% | $0 | 06-30-2024 | $10.2M | $2.9M | $7.3M | $6.9M |
| January 2025 | $68.0M | Current | 3.50% | 2.21 | 2.34 | 100% | $0 | 06-30-2024 | $10.2M | $2.9M | $7.3M | $6.9M |
| February 2025 | $68.0M | Current | 3.50% | 2.54 | 2.67 | 100% | $0 | 09-30-2024 | $10.2M | $1.9M | $8.3M | $7.9M |
| March 2025 | $68.0M | Current | 3.50% | 2.54 | 2.67 | 100% | $0 | 09-30-2024 | $10.2M | $1.9M | $8.3M | $7.9M |
| April 2025 | $68.0M | Current | 3.50% | 2.47 | 2.60 | 100% | $0 | 12-31-2024 | $10.3M | $2.2M | $8.1M | $7.7M |
| May 2025 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 2.45 | 2.58 | 100% | $0 | 03-31-2025 | $10.3M | $2.2M | $8.1M | $7.7M |
| August 2025 | $68.0M | Current | 3.50% | 2.45 | 2.58 | 100% | $0 | 03-31-2025 | $10.3M | $2.2M | $8.1M | $7.7M |
| September 2025 | $68.0M | Current | 3.50% | 2.45 | 2.58 | 100% | $0 | 03-31-2025 | $10.3M | $2.2M | $8.1M | $7.7M |
| October 2025 | $68.0M | Current | 3.50% | 2.45 | 2.58 | 100% | $0 | 03-31-2025 | $10.3M | $2.2M | $8.1M | $7.7M |
| November 2025 | $68.0M | Current | 3.50% | 2.45 | 2.58 | 100% | $0 | 03-31-2025 | $10.3M | $2.2M | $8.1M | $7.7M |
| December 2025 | $68.0M | Current | 3.50% | 2.46 | 2.59 | 100% | $0 | 09-30-2025 | $10.4M | $2.4M | $8.1M | $7.7M |
| January 2026 | $68.0M | Current | 3.50% | 2.46 | 2.59 | 100% | $0 | 09-30-2025 | $10.4M | $2.4M | $8.1M | $7.7M |
| February 2026 | $68.0M | Current | 3.50% | 2.46 | 2.59 | 100% | $0 | 09-30-2025 | $10.4M | $2.4M | $8.1M | $7.7M |
| March 2026 | $68.0M | Current | 3.50% | 2.46 | 2.59 | 100% | $0 | 09-30-2025 | $10.4M | $2.4M | $8.1M | $7.7M |
| April 2026 | $68.0M | Current | 3.50% | 2.46 | 2.59 | 100% | $0 | 09-30-2025 | $10.4M | $2.4M | $8.1M | $7.7M |
| May 2026 | $68.0M | Current | 3.50% | 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 | $68.0M | Current | 3.50% | 2.54 | 2.67 | 100% | $0 | 03-31-2026 | $10.5M | $2.1M | $8.3M | $7.9M |
| July 2026 | $68.0M | Current | 3.50% | 2.54 | 2.67 | 100% | $0 | 03-31-2026 | $10.5M | $2.1M | $8.3M | $7.9M |
| August 2026 | $68.0M | Current | 3.50% | 2.54 | 2.67 | 100% | $0 | 03-31-2026 | $10.5M | $2.1M | $8.3M | $7.9M |
| September 2026 | $68.0M | Current | 3.50% | 2.52 | 2.65 | 100% | $0 | 06-30-2026 | $10.5M | $2.2M | $8.3M | $7.9M |
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.