Metro area · 2027 maturities
Las Vegas-Henderson-North Las Vegas CMBS loans maturing in 2027
25 loans with $430.9M outstanding in the Las Vegas-Henderson-North Las Vegas, NV metro reach maturity in 2027, 6.8% of the metro's CMBS balance. None of them is with a special servicer or delinquent in the October 2026 filings. None of them reports debt service coverage under 1.25x on the latest statements.
Every Las Vegas-Henderson-North Las Vegas CMBS loan · Every CMBS loan maturing in 2027
Month by month
| Month | Loans | Balance |
|---|---|---|
| January 2027 | 2 | $22.2M |
| February 2027 | 3 | $31.0M |
| March 2027 | 0 | $0 |
| April 2027 | 2 | $10.2M |
| May 2027 | 2 | $39.0M |
| June 2027 | 4 | $35.0M |
| July 2027 | 1 | $3.1M |
| August 2027 | 1 | $9.8M |
| September 2027 | 2 | $24.5M |
| October 2027 | 1 | $5.2M |
| November 2027 | 1 | $17.5M |
| December 2027 | 6 | $233.4M |
By property type
| Type | Loans | Balance | Special servicing |
|---|---|---|---|
| Mixed use | 3 | $180.9M | 0.0% |
| Retail | 10 | $99.5M | 0.0% |
| Self storage | 3 | $50.0M | 0.0% |
| Office | 4 | $49.7M | 0.0% |
| Hotel | 2 | $18.2M | 0.0% |
| Other | 1 | $13.4M | 0.0% |
| Multifamily | 1 | $10.3M | 0.0% |
| Industrial | 1 | $9.0M | 0.0% |
What the latest figures say
The Las Vegas-Henderson-North Las Vegas loans due in 2027 against all 1,416 public CMBS loans due the same year. Coverage and debt yield count only the loans that report them.
| Measure | Las Vegas | All 2027 maturities |
|---|---|---|
| Balance due | $430.9M | $32.5B |
| Share of the balance outstanding that is due in 2027 | 6.8% | 11.5% |
| With a special servicer or delinquent, by balance | 0.0% | 12.5% |
| Debt service coverage under 1.25x | 0 of 23 | 192 of 1,279 |
| Median debt yield on the latest NOI | 17.9% | 13.5% |
| Debt yield under 8% | 0 of 23 | 141 of 1,205 |
| Interest-only for the full term, by balance | 49.5% | 52.7% |
| Average interest rate, weighted by balance | 4.62% | 4.39% |
| Due on an anticipated repayment date | 0 | 51 |
The loans
All 25, largest first.
| Property | Location | Type | Balance | Rate | Matures | DSCR | Debt yield | Occ. | Status |
|---|---|---|---|---|---|---|---|---|---|
| Harmon Corner | Las Vegas, NV | Mixed use | $143.0M | 4.25% | Dec 2027 | 3.96x | n/a | 97% | Current |
| Henderson - Stephanie Pl and 35 other properties | Henderson, NV | Self storage | $42.4M | 4.175% | Dec 2027 | n/a | n/a | n/a | Current |
| The Gramercy | Las Vegas, NV | Mixed use | $34.1M | 4.167% | May 2027 | 1.49x | 19.1% | 69% | Current |
| The Shops and Gym at Durango Arby Plaza and 2 other properties | Las Vegas, NV | Retail | $21.4M | 4.40% | Sep 2027 | n/a | 9.5% | n/a | Current |
| Marnell Corporate Center V | Las Vegas, NV | Office | $20.5M | 5.875% | Dec 2027 | 1.54x | 11.2% | 89% | Current |
| Corporate Center I & III | Las Vegas, NV | Office | $17.5M | 5.77% | Nov 2027 | 1.40x | 11.4% | 97% | Current |
| Ocotillo Plaza, Las Vegas | Las Vegas, NV | Retail | $17.2M | 5.07% | Feb 2027 | 1.71x | 25.7% | 79% | Current |
| Foothills Plaza | Henderson, NV | Retail | $14.5M | 4.716% | Dec 2027 | 1.90x | 14.1% | 98% | Current |
| Majestic Industrial Portfolio | Las Vegas, NV | Other | $13.4M | 5.03% | Jun 2027 | 6.06x | 47.1% | 100% | Current |
| West Sahara Promenade | Las Vegas, NV | Retail | $13.2M | 5.95% | Jan 2027 | 1.56x | 13.2% | 84% | Current |
| Flamingo Chateau | Las Vegas, NV | Multifamily | $10.3M | 4.56% | Jun 2027 | 1.68x | 25.1% | 98% | Current |
| Horizon Village Square | Henderson, NV | Retail | $10.0M | 5.40% | Feb 2027 | 2.35x | 12.9% | 98% | Current |
| Hampton Inn & Suites Las Vegas | Henderson, NV | Hotel | $9.8M | 4.732% | Aug 2027 | 2.20x | 19.6% | 80% | Current |
| Blue Diamond Business Center | Las Vegas, NV | Industrial | $9.0M | 4.824% | Jan 2027 | 1.62x | 18.9% | 100% | Current |
| La Quinta Inn & Suites - Las Vegas | Las Vegas, NV | Hotel | $8.5M | 5.00% | Dec 2027 | 1.91x | 14.5% | 72% | Current |
| Hughes Airport Center | Las Vegas, NV | Office | $8.0M | 4.283% | Jun 2027 | 4.11x | 17.9% | 100% | Current |
| Apache Plaza | Las Vegas, NV | Retail | $6.6M | 4.739% | Apr 2027 | 2.38x | 36.3% | 81% | Current |
| Albertsons Henderson | Henderson, NV | Retail | $5.2M | 4.39% | Oct 2027 | 2.58x | 11.5% | 100% | Current |
| Sahara Rainbow Center | Las Vegas, NV | Retail | $4.9M | 4.87% | May 2027 | 2.44x | 36.2% | 100% | Current |
| Storageone Durango | Las Vegas, NV | Self storage | $4.5M | 4.332% | Dec 2027 | 5.38x | 23.8% | 94% | Current |
| Crossroads Town Center II | North Las Vegas, NV | Mixed use | $3.8M | 5.34% | Feb 2027 | 1.55x | 12.4% | 59% | Current |
| Summerhill Office Plaza | Las Vegas, NV | Office | $3.6M | 4.919% | Apr 2027 | 3.07x | 23.8% | 98% | Current |
| Flamingo Village Plaza | Las Vegas, NV | Retail | $3.3M | 4.96% | Jun 2027 | 1.78x | 13.7% | 100% | Current |
| The Pad at Durango Arby Plaza | Las Vegas, NV | Retail | $3.1M | 4.57% | Sep 2027 | 1.98x | 13.0% | 100% | Current |
| Ft. Knox LV Storage | Las Vegas, NV | Self storage | $3.1M | 4.60% | Jul 2027 | 3.93x | 26.2% | 71% | Current |
A loan's date is the earlier of its maturity date (or a later one a modification set) and its anticipated repayment date, as the trusts file them. A loan split across several trusts counts once, at the balance of all its pieces. Figures are the servicers' latest, from the trusts' SEC filings for October 2026; how the data is built.
Working the Las Vegas 2027 maturities?
Pro shows every loan on this list, with a CSV. Save it as a screen and get an email, usually the morning after a filing lands, when one of its loans changes.