Office portfolio, 2 properties · District of Columbia
F Street and K Street Office Portfolio
This portfolio is financed with a $31.2M CMBS loan at 3.622% that reaches maturity on March 1, 2030, in 3 years and 4 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $31,200,000
- Original balance (same notes)
- $31,200,000
- Interest rate
- 3.622% fixed
- Originated
- February 4, 2020
- Maturity
- March 1, 2030
- Payments
- Interest only for the full term
- Prepayment lockout ends
- November 30, 2029
- Master servicer
- Trimont LLC
- Originator
- Bank of America, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Value at securitization
- $49.2M
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 2.27x | 0.47x |
| Occupancy | 92% | 59% |
| Net operating income (annualized from 6 months) | $2.6M | $537K |
| Debt yield | 1.7% |
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 2020-BNK26 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 2026.
- 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 92% when the loan was securitized to 59%.
- Net operating income is 79% below the underwritten figure ($537K a year against $2.6M; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 2.27x at securitization to 0.47x on the latest statements.
- At 0.47x, 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 | $31.2M | Current | No | 0.47x | 59% |
| August 2026 | $31.2M | Current | No | 0.40x | 58% |
| July 2026 | $31.2M | Current | No | 0.40x | 58% |
| June 2026 | $31.2M | Current | No | 0.40x | 58% |
| May 2026 | $31.2M | Current | No | 0.61x | 66% |
| April 2026 | $31.2M | Current | No | 0.61x | 66% |
| March 2026 | $31.2M | Current | No | 0.61x | 66% |
| February 2026 | $31.2M | Current | No | 0.58x | 62% |
| January 2026 | $31.2M | Current | No | 0.58x | 62% |
| December 2025 | $31.2M | Current | No | 0.85x | 63% |
| November 2025 | $31.2M | Current | No | 0.85x | 63% |
| October 2025 | $31.2M | Current | No | 0.85x | 63% |
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 2020-BNK26 | 10 | $31,200,000 | Sep 2026 | SEC filing, October 1, 2026 |
Other District of Columbia loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Four Constitution Square | Washington, DC | Office | $138.0M | 2.536% | Nov 2030 | 5.02x | 100% | Current |
| The Wharf | Washington, DC | Other | $102.5M | 5.439% | Jul 2030 | n/a | n/a | Current |
| The Liz | Washington, DC | Mixed use | $93.0M | 4.45% | Aug 2030 | 1.54x | 92% | Current |
| 1401 H | Washington, DC | Office | $78.0M | 6.80% | Apr 2030 | 1.42x | 79% | Current |
| Adams Tower Apartments | Washington, DC | Multifamily | $10.5M | 3.53% | Mar 2030 | 0.91x | 74% | Current |
| 2029 P Street NW | Washington, DC | Mixed use | $10.3M | 3.75% | Mar 2030 | n/a | n/a | Late, less than 30 days |
| Davis Building | Washington, DC | Office | $9.8M | 7.39% | Oct 2030 | 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.