Retail · Los Angeles, California
Equinox Sports Club La
Public CMBS trusts hold $66.4M of the loan on Equinox Sports Club La at 6.717% that reaches maturity on July 6, 2030, in 3 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
- $66,400,000
- Original balance (same notes)
- $66,400,000
- Interest rate
- 6.717% fixed
- Originated
- July 3, 2025
- Maturity
- July 6, 2030
- Payments
- Interest only for the full term
- Prepayment lockout ends
- January 5, 2030
- Master servicer
- Trimont LLC
- Originator
- LMF Commercial, LLC
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 1835 South Sepulveda Boulevard, Los Angeles, CA 90025
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Rentable area
- 108,550 sq ft
- Built
- 1987, renovated 2023
- Largest tenants
- Equinox
- Value at securitization
- $96.7M (Apr 2025)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 1.20x | 1.46x |
| Occupancy | 100% | 100% |
| Net operating income (annualized from 3 months) | $5.4M | $6.6M |
| Debt yield | 9.9% |
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 Wells Fargo Commercial Mortgage Trust 2025-5C6 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
None this month. No flag in the cmbs.news screen applies to this loan.
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
- Net operating income is 21% above the underwritten figure ($6.6M a year against $5.4M; the latest statement covers 3 months, annualized).
- Debt service coverage moved from 1.20x at securitization to 1.46x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $66.4M | Current | No | 1.46x | 100% |
| August 2026 | $66.4M | Current | No | 1.46x | 100% |
| July 2026 | $66.4M | Current | No | 1.49x | 100% |
| June 2026 | $66.4M | Current | No | 1.49x | 100% |
| May 2026 | $66.4M | Current | No | n/a | n/a |
| April 2026 | $66.4M | Current | No | n/a | n/a |
| March 2026 | $66.4M | Current | No | n/a | n/a |
| February 2026 | $66.4M | Payment not received but still in grace period or not yet due | No | n/a | n/a |
| January 2026 | $66.4M | Current | No | n/a | n/a |
| December 2025 | $66.4M | Current | No | n/a | n/a |
| November 2025 | $66.4M | Current | No | n/a | n/a |
| October 2025 | $66.4M | Current | No | 1.21x | 100% |
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
The loan is split into 2 notes held by different trusts. Each trust reports its own piece.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BBCMS Mortgage Trust 2025-5C36 | 2 | $60,000,000 | Sep 2026 | SEC filing, September 29, 2026 |
| Wells Fargo Commercial Mortgage Trust 2025-5C6 | 22 | $6,400,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other Los Angeles-Long Beach-Anaheim loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Amazon LAX | Los Angeles, CA | Industrial | $116.3M | 5.509% | Dec 2030 | 1.73x | 100% | Current |
| Amazon West LA | Los Angeles, CA | Retail | $75.0M | 2.77% | Nov 2030 | 4.55x | 100% | Current |
| City National Plaza | Los Angeles, CA | Office | $70.0M | 2.44% | Apr 2030 | 4.53x | 81% | Current |
| Koreatown Plaza | Los Angeles, CA | Retail | $70.0M | 6.03% | Dec 2030 | n/a | n/a | Current |
| 29903 Agoura Property | Agoura, CA | Office | $67.2M | 4.193% | Feb 2030 | n/a | n/a | With the special servicer and 90+ days delinquent |
| Century Business Center | Hawthorne, CA | Industrial | $63.2M | 6.635% | Jun 2030 | n/a | n/a | Current |
| Figueroa Tower | Los Angeles, CA | Office | $53.6M | 7.519% | Jan 2030 | n/a | n/a | Current |
| Baldwin Hills Center | Los Angeles, CA | Mixed use | $48.0M | 6.30% | Nov 2030 | n/a | n/a | Current |
All loans maturing in 2030 · All Los Angeles-Long Beach-Anaheim 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.