Manufactured housing · Whitehall, Ohio
Db Estates Mhc
Db Estates Mhc is financed with a $2.0M CMBS loan at 5.081% that reaches maturity on January 1, 2029, in 2 years and 2 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $1,965,732
- Original balance (same notes)
- $2,250,000
- Interest rate
- 5.081% fixed
- Originated
- December 12, 2018
- Maturity
- January 1, 2029
- Payments
- Amortizing over 30 years
- Prepayment lockout ends
- September 30, 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
- 3737 East Main Street, Whitehall, OH 43213
- Metro
- Columbus, OH
- Units, rooms or beds
- 123
- Built
- 1957
- Value at securitization
- $3.8M (Jul 2018)
Performance
| At securitization | Latest (Dec 2025) | |
|---|---|---|
| DSCR (NOI) | 1.69x | 1.56x |
| Occupancy | 89% | 69% |
| Net operating income | $247K | $228K |
| Debt yield | 11.6% |
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 2019-BNK16 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 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 89% when the loan was securitized to 69%.
- Net operating income is 8% below the underwritten figure ($228K a year against $247K).
- Debt service coverage moved from 1.69x at securitization to 1.56x on the latest statements.
The last 11 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $2.0M | Current | No | 1.56x | 69% |
| August 2026 | $2.0M | Current | No | 1.56x | 69% |
| July 2026 | $2.0M | Current | No | 1.56x | 69% |
| June 2026 | $2.0M | Current | No | 1.66x | 69% |
| May 2026 | $2.0M | Current | No | 1.66x | 69% |
| March 2026 | $2.0M | Current | No | 1.66x | 69% |
| February 2026 | $2.0M | Current | No | 1.66x | 69% |
| January 2026 | $2.0M | Current | No | 1.66x | 69% |
| December 2025 | $2.0M | Current | No | 1.66x | 69% |
| November 2025 | $2.0M | Current | No | 1.66x | 69% |
| October 2025 | $2.0M | Current | No | 1.74x | 69% |
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 2019-BNK16 | 61 | $1,965,732 | Sep 2026 | SEC filing, September 29, 2026 |
Other Columbus loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Columbus Business Park | Columbus, OH | Industrial | $62.0M | 7.04% | May 2029 | 2.48x | 59% | Current |
| 80 on the Commons | Columbus, OH | Mixed use | $47.3M | 2.95% | Nov 2029 | 3.34x | n/a | Current |
| AC Marriott Bridge Park | Dublin, OH | Hotel | $39.4M | 8.28% | May 2029 | 1.60x | 79% | Current |
| Northwoods Apartments | Columbus, OH | Multifamily | $34.8M | 6.20% | Aug 2029 | n/a | n/a | Current |
| The Lincoln | Columbus, OH | Office | $34.1M | 4.24% | Nov 2029 | n/a | n/a | Current |
| Jefferson Grove | Blacklick, OH | Multifamily | $13.9M | 4.95% | Feb 2029 | 1.83x | 97% | Current |
| 223 East Town Street Apartments | Columbus, OH | Multifamily | $13.6M | 4.934% | Mar 2029 | 1.13x | 93% | Current |
| Crescent Ridge | Grove City, OH | Multifamily | $11.5M | 4.11% | Jun 2029 | 1.97x | 95% | Current |
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.