Multifamily · Davis, California
Alvarado Sunset Apartments
Alvarado Sunset Apartments is financed with a $6.0M CMBS loan at 4.82% that reaches maturity on May 1, 2028, in 18 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $6,000,000
- Original balance (same notes)
- $6,000,000
- Interest rate
- 4.82% fixed
- Originated
- April 9, 2018
- Maturity
- May 1, 2028
- Payments
- Interest only for the full term
- Prepayment lockout ends
- January 31, 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
- 606 Alvarado Avenue, Davis, CA 95616
- Metro
- Sacramento-Roseville-Folsom, CA
- Units, rooms or beds
- 65
- Built
- 1975
- Value at securitization
- $11.7M (Feb 2018)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 2.25x | 5.04x |
| Occupancy | 99% | 98% |
| Net operating income (annualized from 6 months) | $660K | $1.5M |
| Debt yield | 24.8% |
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-BNK13 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
- Net operating income is 125% above the underwritten figure ($1.5M a year against $660K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 2.25x at securitization to 5.04x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $6.0M | Current | No | 5.04x | 98% |
| August 2026 | $6.0M | Current | No | 5.04x | 98% |
| July 2026 | $6.0M | Current | No | 3.86x | 97% |
| June 2026 | $6.0M | Current | No | 3.86x | 97% |
| May 2026 | $6.0M | Current | No | 3.86x | 97% |
| April 2026 | $6.0M | Current | No | 3.47x | 89% |
| March 2026 | $6.0M | Current | No | 3.47x | 89% |
| February 2026 | $6.0M | Current | No | 3.47x | 89% |
| January 2026 | $6.0M | Current | No | 3.47x | 89% |
| December 2025 | $6.0M | Current | No | 3.47x | 89% |
| November 2025 | $6.0M | Current | No | 3.47x | 89% |
| October 2025 | $6.0M | Current | No | 3.37x | 83% |
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-BNK13 | 30 | $6,000,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other Sacramento-Roseville-Folsom loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Blue Oaks Town Center | Rocklin, CA | Retail | $56.5M | 6.99% | Feb 2028 | n/a | n/a | Current |
| 1801 L Street | Sacramento, CA | Multifamily | $38.0M | 4.845% | Jul 2028 | 1.65x | 96% | Current |
| Harvard Park | Sacramento, CA | Office | $34.0M | 4.53% | Oct 2028 | 0.26x | 25% | With the special servicer and 90+ days delinquent |
| Creekside Oaks | Sacramento, CA | Office | $20.4M | 4.55% | Aug 2028 | n/a | n/a | Current |
| Roseville Corporate Center | Roseville, CA | Office | $16.0M | 4.71% | Jun 2028 | 2.26x | 88% | Current |
| Hyatt Place Roseville | Roseville, CA | Hotel | $15.6M | 4.97% | Aug 2028 | 2.25x | 79% | Current |
| Residence Inn Sacramento | Sacramento, CA | Hotel | $14.6M | 5.24% | Mar 2028 | 1.30x | 77% | Current |
| Valley Mack Plaza | Sacramento, CA | Retail | $12.5M | 4.977% | Jun 2028 | 1.47x | 97% | Current |
All loans maturing in 2028 · All Sacramento-Roseville-Folsom 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.