Mixed use · New York, New York
90-100 John Street
90-100 John Street is financed with a $42.0M CMBS loan at 4.388% that reaches maturity on October 6, 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
- $42,000,000
- Original balance (same notes)
- $42,000,000
- Interest rate
- 4.388% fixed
- Originated
- September 13, 2018
- Maturity
- October 6, 2028
- Payments
- Interest only for the full term
- Prepayment lockout ends
- July 5, 2028
- Master servicer
- Trimont LLC
- Originator
- Deutsche Bank AG, acting through its New York Branch
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 90-100 John Street, New York, NY 10038
- Metro
- New York-Newark-Jersey City, NY-NJ
- Units, rooms or beds
- 221
- Built
- 1931, renovated 2018
- Largest tenants
- THE TITUS SCHOOL LLC.; STOUT II INC; NY LIVING SOLUTIONS LLC
- Value at securitization
- $189.0M (Jun 2018)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 2.94x | 4.63x |
| Occupancy | 95% | 25% |
| Net operating income (annualized from 6 months) | $5.5M | $8.7M |
| Debt yield | 20.7% |
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 DBGS 2018-C1 Mortgage Trust filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 2026.
- Occupancy down 10 points or more from securitization
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 fallen from 95% when the loan was securitized to 25%.
- Net operating income is 58% above the underwritten figure ($8.7M a year against $5.5M; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 2.94x at securitization to 4.63x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $42.0M | Current | No | 4.63x | 25% |
| August 2026 | $42.0M | Current | No | 4.40x | 25% |
| July 2026 | $42.0M | Current | No | 4.40x | 25% |
| June 2026 | $42.0M | Current | No | 4.40x | 25% |
| May 2026 | $42.0M | Current | No | 3.93x | 26% |
| April 2026 | $42.0M | Current | No | 3.93x | 26% |
| March 2026 | $42.0M | Current | No | 3.72x | 25% |
| February 2026 | $42.0M | Current | No | 3.72x | 25% |
| January 2026 | $42.0M | Current | No | 3.29x | 96% |
| December 2025 | $42.0M | Current | No | 3.29x | 96% |
| November 2025 | $42.0M | Current | No | 3.29x | 96% |
| October 2025 | $42.0M | Current | No | 3.29x | 96% |
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 |
|---|---|---|---|---|
| DBGS 2018-C1 Mortgage Trust | 7 | $42,000,000 | Sep 2026 | SEC filing, October 1, 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.