Office portfolio, 4 properties · Michigan
Detroit Office Portfolio
This portfolio is financed with a $25.2M CMBS loan at 3.50% that reaches maturity on April 1, 2031, in 4 years and 5 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is with the special servicer and 90+ days delinquent.
The loan
- Balance in tracked trusts
- $25,248,582
- Original balance (same notes)
- $27,000,000
- Interest rate
- 3.50% fixed
- Originated
- March 25, 2021
- Maturity
- April 1, 2031
- Payments
- Interest only for 12 months, then amortizing
- Prepayment lockout ends
- December 31, 2030
- Master servicer
- Trimont LLC
- Originator
- Bank of America, National Association
Status
- Payment status
- 90+ days delinquent (code 3)
- Special servicing
- Transferred January 27, 2025
- Workout strategy
- Other
- Defeasance
- None reported
The property
- Value at securitization
- $38.3M
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 2.46x | 0.17x |
| Occupancy | 81% | 59% |
| Net operating income (annualized from 3 months) | $3.6M | $1.0M |
| Debt yield | 4.0% |
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-BNK33 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
- With the special servicer
- 30+ days delinquent or matured unpaid
- Coverage below 1.00x
- Coverage down 0.25x or more from securitization
- Occupancy down 10 points or more from securitization
- NOI down 20% or more from securitization
On the cmbs.news watch list in all 12 monthly reports we hold (October 2025 to September 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 81% when the loan was securitized to 59%.
- Net operating income is 72% below the underwritten figure ($1.0M a year against $3.6M; the latest statement covers 3 months, annualized).
- Debt service coverage moved from 2.46x at securitization to 0.17x on the latest statements.
- At 0.17x, 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 | $25.2M | 90+ days delinquent | Yes | 0.17x | 59% |
| August 2026 | $25.2M | 90+ days delinquent | Yes | 0.17x | 59% |
| July 2026 | $25.2M | 90+ days delinquent | Yes | -0.24x | 60% |
| June 2026 | $25.2M | 90+ days delinquent | Yes | -0.24x | 60% |
| May 2026 | $25.3M | 90+ days delinquent | Yes | -0.21x | 62% |
| April 2026 | $25.3M | 90+ days delinquent | Yes | -0.21x | 62% |
| March 2026 | $25.3M | 90+ days delinquent | Yes | -0.21x | 62% |
| February 2026 | $25.3M | 90+ days delinquent | Yes | -0.21x | 62% |
| January 2026 | $25.3M | 90+ days delinquent | Yes | 0.82x | 64% |
| December 2025 | $25.3M | 90+ days delinquent | Yes | 0.82x | 64% |
| November 2025 | $25.3M | 90+ days delinquent | Yes | 0.82x | 64% |
| October 2025 | $25.3M | 60-89 days delinquent | Yes | 0.82x | 64% |
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.
Special-servicing history
- Transferred to the special servicer January 27, 2025, still there.
Transfer and return dates as reported in the filings of the past year; an earlier episode shows here only if a filing in that year still reports it.
Where the loan sits
One trust holds this loan in the data.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BANK 2021-BNK33 | 13 | $25,248,582 | Sep 2026 | SEC filing, September 29, 2026 |
Other Michigan loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 2314-2418 Sybrandt Road | Traverse City, MI | Industrial | $63.1M | 3.855% | Dec 2031 | n/a | n/a | Current |
| Columbia Center | Troy, MI | Office | $55.0M | 6.845% | May 2031 | n/a | n/a | Current |
| Edge at Novi | Novi, MI | Multifamily | $50.0M | 5.86% | May 2031 | n/a | n/a | Current |
| Village of Rochester Hills | Rochester Hills, MI | Retail | $47.8M | 3.747% | May 2031 | 2.37x | 98% | Current |
| 325 North Woodward | MI | Mixed use | $38.0M | 7.19% | Aug 2031 | n/a | n/a | Current |
| Magna Seating Hq | Novi, MI | Office | $37.7M | 3.51% | Apr 2031 | 2.59x | 100% | Current |
| U-haul Moving & Storage Of Inkster | Inkster, MI | Self storage | $33.8M | 2.565% | Jul 2031 | n/a | n/a | Current |
| Chestnut Woods & Chestnut Crossing | Howell, MI | Multifamily | $33.0M | 5.66% | Aug 2031 | n/a | n/a | 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.