Self storage · Milledgeville, Georgia
Cityline Milledgeville
Cityline Milledgeville is financed with a $4.5M CMBS loan at 6.859% that reaches maturity on February 1, 2029, in 2 years and 3 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $4,543,000
- Original balance (same notes)
- $4,543,000
- Interest rate
- 6.859% fixed
- Originated
- January 23, 2024
- Maturity
- February 1, 2029
- Payments
- Interest only for the full term
- Prepayment lockout ends
- July 31, 2028
- Master servicer
- Midland Loan Services
- Originator
- Bank of America, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 155 and 157 Garrett Way & 630 Meriwether Road, Milledgeville, GA 31061
- Rentable area
- 80,330 sq ft
- Units, rooms or beds
- 542
- Built
- 2000
- Value at securitization
- $6.8M (Nov 2023)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 1.42x | 0.94x |
| Occupancy | 85% | 76% |
| Net operating income | $450K | $296K |
| Debt yield | 6.5% |
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 BANK5 Trust 2024-5YR6 filing for the reporting period ending September 11, 2026, filed with the SEC September 28, 2026.
- Coverage below 1.00x
- Coverage down 0.25x or more from securitization
- NOI down 20% or more from securitization
On the cmbs.news watch list in every report since January 2026.
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 85% when the loan was securitized to 76%.
- Net operating income is 34% below the underwritten figure ($296K a year against $450K).
- Debt service coverage moved from 1.42x at securitization to 0.94x on the latest statements.
- At 0.94x, the property's reported NOI does not cover its debt service.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $4.5M | Current | No | 0.94x | 76% |
| August 2026 | $4.5M | Current | No | 0.94x | 76% |
| July 2026 | $4.5M | Current | No | 0.94x | 76% |
| June 2026 | $4.5M | Current | No | 0.97x | 73% |
| May 2026 | $4.5M | Current | No | 0.97x | 73% |
| April 2026 | $4.5M | Current | No | 0.97x | 73% |
| March 2026 | $4.5M | Current | No | 0.96x | 76% |
| February 2026 | $4.5M | Current | No | 0.96x | 76% |
| January 2026 | $4.5M | Current | No | 0.96x | 76% |
| December 2025 | $4.5M | Current | No | 1.00x | 78% |
| November 2025 | $4.5M | Current | No | 1.00x | 78% |
| October 2025 | $4.5M | Current | No | 1.24x | 75% |
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 |
|---|---|---|---|---|
| BANK5 Trust 2024-5YR6 | 39 | $4,543,000 | Sep 2026 | SEC filing, September 28, 2026 |
Other Georgia loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Colony Square | Atlanta, GA | Mixed use | $260.0M | 7.375% | Oct 2029 | n/a | n/a | Current |
| Embassy Suites At Centennial Olympic Park | Atlanta, GA | Hotel | $73.0M | 4.59% | Jul 2029 | 1.89x | 74% | Current |
| 1198 Woodland Avenue NE | Atlanta, GA | Multifamily | $66.5M | 6.348% | Aug 2029 | n/a | n/a | Current |
| Wildwood Center | Atlanta, GA | Office | $65.0M | 7.98% | Mar 2029 | 1.45x | 81% | Current |
| Sugarloaf Mills | Lawrenceville, GA | Retail | $62.8M | 8.017% | May 2029 | 3.05x | 87% | Current |
| Westin Atlanta Airport | Atlanta, GA | Hotel | $52.6M | 4.62% | Apr 2029 | n/a | n/a | Current |
| AVR Renaissance Atlanta Airport Gateway Hotel | Atlanta, GA | Hotel | $48.0M | 3.65% | Dec 2029 | n/a | n/a | Current |
| Eleven Seventeen Perimeter | Atlanta, GA | Office | $44.0M | 4.18% | Jul 2029 | 0.59x | 41% | Late, less than 30 days |
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.