Multifamily · Atlanta, Georgia
Bedford Park
Bedford Park is financed with a $31.5M CMBS loan at 3.973% that reaches maturity on March 5, 2031, in 4 years and 4 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $31,500,000
- Original balance (same notes)
- $31,500,000
- Interest rate
- 3.973% fixed
- Originated
- October 9, 2020
- Maturity
- March 5, 2031
- Payments
- Interest only for the full term
- Prepayment lockout ended
- April 4, 2023
- Originator
- Grass River Real Estate Credit Partners Loan Funding, LLC
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 2739 Shallowford Road, Atlanta, GA 30341
- Metro
- Atlanta-Sandy Springs-Roswell, GA
- Units, rooms or beds
- 272
- Built
- 1965, renovated 2020
- Value at securitization
- $50.0M (Sep 2020)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 2.06x | 1.67x |
| Occupancy | 97% | 83% |
| Net operating income (annualized from 3 months) | $2.6M | $2.2M |
| Debt yield | 6.8% |
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 CSAIL 2021-C20 Commercial Mortgage Trust filing for the reporting period ending September 11, 2026, filed with the SEC September 28, 2026.
- Coverage down 0.25x or more from securitization
- 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 97% when the loan was securitized to 83%.
- Net operating income is 18% below the underwritten figure ($2.2M a year against $2.6M; the latest statement covers 3 months, annualized).
- Debt service coverage moved from 2.06x at securitization to 1.67x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $31.5M | Current | No | 1.67x | 83% |
| August 2026 | $31.5M | Current | No | 1.67x | 83% |
| July 2026 | $31.5M | Current | No | 1.67x | 86% |
| June 2026 | $31.5M | Current | No | 1.67x | 86% |
| May 2026 | $31.5M | Current | No | n/a | n/a |
| April 2026 | $31.5M | Current | No | 1.72x | 92% |
| March 2026 | $31.5M | Current | No | 1.72x | 92% |
| February 2026 | $31.5M | Current | No | 1.70x | 89% |
| January 2026 | $31.5M | Current | No | 1.70x | 89% |
| December 2025 | $31.5M | Current | No | 1.71x | 89% |
| November 2025 | $31.5M | Current | No | 1.71x | 89% |
| October 2025 | $31.5M | Current | No | 1.71x | 85% |
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 |
|---|---|---|---|---|
| CSAIL 2021-C20 Commercial Mortgage Trust | 7 | $31,500,000 | Sep 2026 | SEC filing, September 28, 2026 |
Other Atlanta-Sandy Springs-Roswell loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Mountain Industrial Portfolio | Locust Grove, GA | Industrial | $337.5M | 5.097% | May 2031 | n/a | n/a | Current |
| Project Broadview - Social Circle Warehouse | Social Circle, GA | Industrial | $155.0M | 5.84% | Jan 2031 | n/a | n/a | Current |
| The Jax | Monroe, GA | Multifamily | $43.5M | 6.17% | Sep 2031 | n/a | n/a | Current |
| Compass Self Storage - Conyers | Conyers, GA | Self storage | $41.0M | 3.66% | May 2031 | n/a | n/a | Current |
| U-Haul SAC Atlanta | Atlanta, GA | Self storage | $34.1M | 2.692% | Jul 2031 | n/a | n/a | Current |
| Norcross Industrial Portfolio | Norcross, GA | Industrial | $31.5M | 3.549% | Nov 2031 | 3.98x | 88% | Current |
| Legacy Commons | Tucker, GA | Multifamily | $30.5M | 3.88% | Mar 2031 | 1.99x | 87% | Current |
| General Mills | Social Circle, GA | Industrial | $24.4M | 5.84% | Jan 2031 | n/a | n/a | Current |
All loans maturing in 2031 · All Atlanta-Sandy Springs-Roswell 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.