Mixed use · New York, New York
225 West 80th Street
225 West 80th Street is financed with a $8.6M CMBS loan at 4.58% that reaches maturity on October 1, 2028, in 23 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $8,577,471
- Original balance (same notes)
- $10,000,000
- Interest rate
- 4.58% fixed
- Originated
- September 28, 2018
- Maturity
- October 1, 2028
- Payments
- Amortizing over 30 years
- Prepayment lockout ends
- June 30, 2028
- Master servicer
- Trimont LLC
- Originator
- Bank of America, N.A.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 225 West 80th Street, New York, NY 10024
- Metro
- New York-Newark-Jersey City, NY-NJ
- Rentable area
- 31,635 sq ft
- Built
- 1905, renovated 1985
- Largest tenants
- PINKY NY 80 CORP.; BIRDBATH NOVA LLC; SOTHEBYS INTERNATIONAL REALTY
- Value at securitization
- $31.9M (Jun 2018)
Performance
| At securitization | Latest (Sep 2025) | |
|---|---|---|
| DSCR (NOI) | 1.57x | 1.70x |
| Occupancy | 93% | 100% |
| Net operating income (annualized from 9 months) | $961K | $1.0M |
| Debt yield | 12.2% |
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.
Watch flags
Computed from the BANK 2018-BNK15 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
None this month. No flag in the cmbs.news screen applies to this loan.
cmbs.news's own rule-based labels on the filed fields (definitions), not a credit rating, a prediction or a view of the borrower.
What the filing shows
- Occupancy has risen from 93% when the loan was securitized to 100%.
- Net operating income is 9% above the underwritten figure ($1.0M a year against $961K; the latest statement covers 9 months, annualized).
- Debt service coverage moved from 1.57x at securitization to 1.70x on the latest statements.
- The filing gives Feb 2019 as the lease end date for the largest tenant (PINKY NY 80 CORP.), before the loan matures. Lenders look hard at that rollover.
The last 11 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $8.6M | Current | No | 1.70x | 100% |
| August 2026 | $8.6M | Current | No | 1.70x | 100% |
| June 2026 | $8.6M | Current | No | 1.70x | 100% |
| May 2026 | $8.6M | Current | No | 1.70x | 100% |
| April 2026 | $8.7M | Current | No | 1.70x | 100% |
| March 2026 | $8.7M | Current | No | 1.70x | 100% |
| February 2026 | $8.7M | Current | No | 1.70x | 100% |
| January 2026 | $8.7M | Current | No | 1.70x | 100% |
| December 2025 | $8.7M | Current | No | 1.51x | 97% |
| November 2025 | $8.8M | Current | No | 1.51x | 97% |
| October 2025 | $8.8M | Current | No | 1.51x | 97% |
From each trust's ABS-EE filing for that month. Coverage and occupancy change only when the servicer reports new statements. If one trust holding a piece of the loan skipped a month, that month's balance reads low.
Where the loan sits
One trust holds this loan in the data.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BANK 2018-BNK15 | 30 | $8,577,471 | Sep 2026 | SEC filing, September 29, 2026 |
Other New York-Newark-Jersey City loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| One SoHo Square | New York, NY | Office | $469.0M | 2.725% | Aug 2028 | 1.78x | 85% | With the special servicer |
| 11 West 42nd Street | New York, NY | Office | $274.0M | 7.44% | Jul 2028 | 1.27x | 99% | Current |
| Harborside 2-3 | Jersey City, NJ | Office | $225.0M | 5.84% | Apr 2028 | 2.29x | 76% | Current |
| 3 Park Avenue | New York, NY | Office | $182.0M | 4.75% | Dec 2028 | 0.61x | 47% | Current |
| Gateway Center South | Brooklyn, NY | Retail | $162.5M | 6.873% | Jun 2028 | 1.69x | 98% | Current |
| 685 Fifth Avenue Retail | New York, NY | Retail | $160.0M | 3.871% | Jul 2028 | 3.13x | 100% | With the special servicer |
| 1745 Broadway | New York, NY | Office | $144.0M | 3.768% | Jun 2028 | 2.52x | 88% | Current |
| 65 Broadway, New York (2028 maturity), loan 4Sb in CF 2019-CF1 Mortgage Trust | New York, NY | Office | $136.0M | 4.935% | Dec 2028 | n/a | n/a | Current |
All loans maturing in 2028 · 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 September 11, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.