Other · Annapolis, Maryland
Bywater Mutual Homes, Inc.
Bywater Mutual Homes, Inc. is financed with a $7.1M CMBS loan at 4.96% that reaches maturity on April 1, 2027, in 5 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $7,063,281
- Original balance (same notes)
- $8,466,545
- Interest rate
- 4.96% fixed
- Originated
- March 9, 2017
- Maturity
- April 1, 2027
- Payments
- Amortizing over 30 years
- Master servicer
- NCB
- Originator
- NATIONAL COOPERATIVE BANK N.A.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 1800 Copeland St, Annapolis, MD 21401
- Metro
- Baltimore-Columbia-Towson, MD
- Units, rooms or beds
- 304
- Built
- 1970, renovated 2013
- Value at securitization
- $38.0M (Jan 2017)
Performance
| At securitization | Latest | |
|---|---|---|
| DSCR (NOI) | 4.34x | n/a |
| Occupancy | 96% | n/a |
| Net operating income | $2.4M | n/a |
Watch flags
Computed from the BANK 2017-BNK5 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 2026.
- Matures within 12 months
cmbs.news's own rule-based labels on the filed fields (definitions), not a credit rating, a prediction or a view of the borrower.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $7.1M | Current | No | n/a | n/a |
| August 2026 | $7.1M | Current | No | n/a | n/a |
| July 2026 | $7.1M | Current | No | n/a | n/a |
| June 2026 | $7.1M | Current | No | n/a | n/a |
| May 2026 | $7.1M | Current | No | n/a | n/a |
| April 2026 | $7.1M | Current | No | n/a | n/a |
| March 2026 | $7.2M | Current | No | n/a | n/a |
| February 2026 | $7.2M | Current | No | n/a | n/a |
| January 2026 | $7.2M | Current | No | n/a | n/a |
| December 2025 | $7.2M | Current | No | n/a | n/a |
| November 2025 | $7.2M | Current | No | n/a | n/a |
| October 2025 | $7.2M | Current | No | n/a | n/a |
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 2017-BNK5 | 38 | $7,063,281 | Sep 2026 | SEC filing, October 1, 2026 |
Other Baltimore-Columbia-Towson loans due in 2027
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Bwi Airport Marriott | Linthicum Heights, MD | Hotel | $42.5M | 4.82% | Dec 2027 | 1.40x | 67% | With the special servicer and 90+ days delinquent |
| Mt. Washington Mill | Baltimore, MD | Mixed use | $12.4M | 4.41% | Oct 2027 | n/a | n/a | Current |
| 1361 Brass Mill Road | Belcamp, MD | Industrial | $11.6M | 4.21% | Oct 2027 | n/a | n/a | Current |
| Lotte Plaza | Ellicott City, MD | Retail | $8.1M | 4.05% | Jun 2027 | 3.98x | 92% | Current |
| Red Roof Inn Bwi Airport | Linthicum Heights, MD | Hotel | $4.3M | 5.45% | Apr 2027 | 0.60x | 59% | Current |
All loans maturing in 2027 · All Baltimore-Columbia-Towson 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.