Other · Forest Hills, New York
FOREST HILLS INN APARTMENTS LTD. a/k/a FOREST HILLS INN APARATMENTS, LTD.
FOREST HILLS INN APARTMENTS LTD. a/k/a FOREST HILLS INN APARATMENTS, LTD. is financed with a $4.2M CMBS loan at 2.99% that reaches maturity on January 1, 2032, in 5 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
- $4,216,954
- Original balance (same notes)
- $4,500,000
- Interest rate
- 2.99% fixed
- Originated
- December 28, 2021
- Maturity
- January 1, 2032
- Payments
- Amortizing over 40 years
- Prepayment premium ends
- January 1, 2032
- Master servicer
- NCB
- Originator
- NATIONAL COOPERATIVE BANK N.A.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 20 Continental Ave, Forest Hills, NY 11375
- Metro
- New York-Newark-Jersey City, NY-NJ
- Units, rooms or beds
- 94
- Built
- 1932
- Value at securitization
- $41.4M (Nov 2021)
Performance
| At securitization | Latest (Sep 2023) | |
|---|---|---|
| DSCR (NOI) | 6.06x | -0.02x |
| Occupancy | 98% | n/a |
| Net operating income (annualized from 9 months) | $1.2M | $-5K |
| Debt yield | -0.1% |
Debt yield here is the latest NOI divided by the balance held in the trusts below. If part of the loan sits outside them, the true figure is lower.
Watch flags
Computed from the BANK 2022-BNK40 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
- Coverage below 1.00x
- Coverage down 0.25x or more from securitization
- NOI down 20% or more from securitization
On the cmbs.news watch list in all 12 monthly reports we hold (October 2025 to September 2026).
cmbs.news's own rule-based labels on the filed fields (definitions), not a credit rating, a prediction or a view of the borrower.
What the filing shows
- Net operating income is 100% below the underwritten figure ($-5K a year against $1.2M; the latest statement covers 9 months, annualized).
- Debt service coverage moved from 6.06x at securitization to -0.02x on the latest statements.
- At -0.02x, 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 | $4.2M | Current | No | -0.02x | n/a |
| August 2026 | $4.2M | Current | No | -0.02x | n/a |
| July 2026 | $4.2M | Current | No | -0.02x | n/a |
| June 2026 | $4.2M | Current | No | -0.02x | n/a |
| May 2026 | $4.2M | Current | No | -0.02x | n/a |
| April 2026 | $4.2M | Current | No | -0.02x | n/a |
| March 2026 | $4.2M | Current | No | -0.02x | n/a |
| February 2026 | $4.3M | Current | No | -0.02x | n/a |
| January 2026 | $4.3M | Current | No | -0.02x | n/a |
| December 2025 | $4.3M | Current | No | -0.02x | n/a |
| November 2025 | $4.3M | Current | No | -0.02x | n/a |
| October 2025 | $4.3M | Current | No | -0.02x | n/a |
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 2022-BNK40 | 41 | $4,216,954 | Sep 2026 | SEC filing, September 29, 2026 |
Other New York-Newark-Jersey City loans due in 2032
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 601 Lexington Avenue | New York, NY | Office | $573.3M | 2.792% | Jan 2032 | n/a | n/a | Current |
| 79 Fifth Avenue | New York, NY | Office | $240.0M | 4.92% | May 2032 | 0.93x | 99% | Current |
| Bell Works | Holmdel, NJ | Office | $210.0M | 5.11% | May 2032 | n/a | n/a | Current |
| 333 River Street | Hoboken, NJ | Multifamily | $125.0M | 2.315% | Jan 2032 | 7.49x | 98% | Current |
| 2 Riverfront Plaza | Newark, NJ | Office | $110.0M | 4.26% | Jan 2032 | 2.40x | 100% | Current |
| Rose Castle Apartments | Brooklyn, NY | Multifamily | $105.0M | 4.045% | Mar 2032 | 1.84x | 100% | Current |
| 330 West 34th Street Leased Fee | New York, NY | Mixed use | $100.0M | 4.55% | Sep 2032 | n/a | n/a | Current |
| 469 7th Avenue | New York, NY | Mixed use | $98.0M | 6.03% | Sep 2032 | 1.86x | 100% | 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.