Other · New York, New York
127 West 25th Street
127 West 25th Street, New York, NY · Google Maps
BANK 2019-BNK22's 10-D report of October 19, 2026 lists the CMBS loan on 127 West 25th Street with $61.0M outstanding at 3.84%, paid through October 1, 2026; it reaches its anticipated repayment date on November 1, 2029. The trust's monthly asset file has left the loan out since August 2025, so the other figures here are from the last one that listed it, for the period ending July 11, 2025, and the loan has no current status.
The loan
- Balance on the 10-D of October 19, 2026
- $61,000,000
- Paid through, on the 10-D
- October 1, 2026
- Balance on the asset file for Jul 2025
- $61,000,000
- Original balance (same notes)
- $61,000,000
- Interest rate
- 3.84% fixed
- Originated
- October 4, 2019
- Maturity
- November 1, 2034
- Anticipated repayment date
- November 1, 2029 (the rate steps up if the loan is not repaid by then)
- Payments
- Interest only for the full term
- Prepayment lockout ends
- July 31, 2029
- Master servicer
- Trimont LLC
- Originator
- Bank of America, N.A.
Status on the asset file for Jul 2025
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
What the trust's asset file said for the period ending July 11, 2025. Its later files leave the loan out, so nothing newer is known here beyond the 10-D's paid-through date, October 1, 2026. Why.
The property
- Address
- 127 West 25th Street, New York, NY 10001
- Metro
- New York-Newark-Jersey City, NY-NJ
- Rentable area
- 104,000 sq ft
- Built
- 1912, renovated 2012
- Largest tenants
- BOWERY RESIDENTS' COMMITTEE INC.
- Value at securitization
- $94.0M (Sep 2019)
Performance
| Measure | At securitization | Latest (Dec 2024) |
|---|---|---|
| DSCR (NOI) | 1.71x | 1.54x |
| Occupancy | 100% | 100% |
| Net operating income | $4.1M | $3.7M |
| Debt yield | 6.0% |
Debt yield here is the latest NOI divided by the balance held in the trusts below. If part of the loan sits outside them, the true figure is lower.
Comparable loans: other properties in New York-Newark-Jersey City, NY-NJ, with NOI, occupancy and value.
Watch flags
None: the trust's latest asset file leaves this loan out, so there is no current filing to read them from. The loan counts in no list, total or watch figure on this site until a filing lists it again.
Who is behind this loan
- Parties and contacts named by the trust
- Shown with Pro
Source: SEC Form 10-D, Exhibit 99.1 distribution statement, filed Oct 2026.
Refinance test on today's income
The latest annual NOI in the filing is $3.7M, a debt yield of 6.0% on $61.0M. Lenders often size a new loan so NOI is at least 9% to 10% of the loan amount.
| Debt yield a lender requires | Largest loan | Against today's balance |
|---|---|---|
| 9% | $40.9M | $20.1M short |
| 10% | $36.8M | $24.2M short |
Arithmetic on the filed NOI only: no rates, reserves, cap rates or lender terms. NOI can be a year old; see the statement dates above.
Refinance and early payoff, at today's rates
This estimate uses today's Treasury curve and needs JavaScript.
Rough estimates, not quotes. New loan: the filed NOI divided by the coverage you set, at the Treasury yield for the term plus your spread. Early payoff: the present value of the remaining scheduled payments to the open date at today's Treasury yields, less the balance, which is roughly what defeasance or yield maintenance costs. Loan documents, fees and the securities bought change the real number. Treasury yields: U.S. Treasury daily par curve.
Where the loan sits
The loan is split into 2 notes held by different trusts. Each trust reports its own piece.
| Trust | Asset no. in that trust | Balance | Report period | Source |
|---|---|---|---|---|
| BANK 2019-BNK22 | 7 | $42,900,000on the 10-D of October 19, 2026, paid through October 1, 2026 | Jul 2025the last asset file to list it | SEC filing, July 29, 2025; 10-D |
| BANK 2019-BNK22 | 7A | $18,100,000on the 10-D of October 19, 2026, paid through October 1, 2026 | Jul 2025the last asset file to list it | SEC filing, July 29, 2025; 10-D |
BANK 2019-BNK22's monthly asset file leaves out the notes marked above, since August 2025, while the trust's 10-D still reports them. Their balance is the 10-D's; their other figures are from the last asset file that listed them. Why.
Other New York-Newark-Jersey City loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 1633 Broadway | New York, NY | Office | $850.0M | 2.99% | Dec 2029 | 2.87x | 76% | Current |
| 650 Madison Avenue | New York, NY | Mixed use | $545.8M | 3.486% | Dec 2029 | 1.25x | 62% | Current |
| Queens Center | Elmhurst, NY | Retail | $525.0M | 5.37% | Nov 2029 | 1.94x | 93% | Current |
| 3 Columbus Circle | New York, NY | Office | $490.0M | 3.914% | Mar 2029 | 2.80x | 90% | Current |
| 30 Hudson Yards | New York, NY | Office | $422.0M | 3.11% | Jul 2029 | 2.29x | 100% | Current |
| 55 Hudson Yards | New York, NY | Office | $400.1M | 2.95% | Dec 2029 | 2.47x | 100% | Current |
| Gateway Center North | Brooklyn, NY | Retail | $300.0M | 6.827% | Nov 2029 | 1.28x | 100% | Current |
| 640 5th Avenue | New York, NY | Mixed use | $288.2M | 6.129% | Jul 2029 | 2.35x | 90% | Current |
All loans maturing in 2029 · All New York-Newark-Jersey City loans
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending July 11, 2025, and the trust's 10-D report of October 19, 2026 for the balance and paid-through date. Servicers report these figures; cmbs.news does not audit them. How this page is built.