Retail · Lakewood, Colorado
Denver West Village Shopping Center
Denver West Village Shopping Center is financed with a $30.0M CMBS loan at 2.80% that reaches maturity on July 1, 2031, in 4 years and 8 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $30,000,000
- Original balance (same notes)
- $30,000,000
- Interest rate
- 2.80% fixed
- Originated
- June 15, 2021
- Maturity
- July 1, 2031
- Payments
- Interest only for the full term
- Prepayment lockout ends
- December 31, 2030
- Master servicer
- Trimont LLC
- Originator
- BANA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 14225-14401 West Colfax Avenue, Lakewood, CO 80401
- Metro
- Denver-Aurora-Centennial, CO
- Rentable area
- 311,518 sq ft
- Built
- 1998
- Largest tenants
- Whole Foods Market Group; RECLECTIC; Barnes & Noble
- Value at securitization
- $56.2M (May 2021)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 4.76x | 4.79x |
| Occupancy | 95% | 79% |
| Net operating income (annualized from 3 months) | $4.1M | $4.1M |
| Debt yield | 13.6% |
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 2021-BNK35 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 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 95% when the loan was securitized to 79%.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $30.0M | Current | No | 4.79x | 79% |
| August 2026 | $30.0M | Current | No | 4.79x | 79% |
| July 2026 | $30.0M | Current | No | 4.79x | 79% |
| June 2026 | $30.0M | Current | No | 4.79x | 79% |
| May 2026 | $30.0M | Current | No | 4.24x | 65% |
| April 2026 | $30.0M | Current | No | 4.24x | 65% |
| March 2026 | $30.0M | Current | No | 4.24x | 65% |
| February 2026 | $30.0M | Current | No | 4.24x | 65% |
| January 2026 | $30.0M | Current | No | 4.24x | 65% |
| December 2025 | $30.0M | Current | No | 4.24x | 65% |
| November 2025 | $30.0M | Current | No | 4.38x | 65% |
| October 2025 | $30.0M | Current | No | 4.38x | 65% |
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 2021-BNK35 | 18 | $30,000,000 | Sep 2026 | SEC filing, October 1, 2026 |
Other Denver-Aurora-Centennial loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Medici Office Portfolio | Aurora, CO | Office | $16.4M | 3.598% | Jan 2031 | 1.89x | 87% | Current |
| Crown Point Center | Parker, CO | Mixed use | $12.8M | 4.46% | Apr 2031 | n/a | n/a | Current |
| Guardian Storage Westminster | Westminster, CO | Self storage | $8.1M | 3.50% | Jul 2031 | 3.38x | 100% | Current |
| Golden Hill | Lakewood, CO | Office | $8.0M | 6.622% | Jun 2031 | n/a | n/a | Current |
| Mile High Multifamily Portfolio | Aurora, CO | Multifamily | $6.0M | 3.413% | Apr 2031 | n/a | n/a | Current |
| Lincoln Mhc | Commerce City, CO | Manufactured housing | $4.9M | 3.623% | Oct 2031 | 3.51x | 98% | Current |
| Mini U Storage - Thornton | Thornton, CO | Self storage | $2.4M | 3.32% | Nov 2031 | 1.96x | 85% | Current |
| Sunset View Mhc | Englewood, CO | Manufactured housing | $1.7M | 3.423% | Oct 2031 | 4.11x | 100% | Current |
All loans maturing in 2031 · All Denver-Aurora-Centennial 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.