Office · Columbus, Ohio
Fortune 7 Leased Campus
Public CMBS trusts hold $78.0M of the loan on Fortune 7 Leased Campus at 2.90% that reaches maturity on May 5, 2031, in 4 years and 6 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $78,000,000
- Original balance (same notes)
- $78,000,000
- Interest rate
- 2.90% fixed
- Originated
- April 23, 2021
- Maturity
- May 5, 2031
- Payments
- Interest only for the full term
- Prepayment lockout ends
- November 4, 2030
- Master servicer
- Trimont LLC
- Originator
- MSBNA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 910 John Street, Columbus, OH 43222
- Metro
- Columbus, OH
- Rentable area
- 231,626 sq ft
- Built
- 2021
- Largest tenants
- MCKESSON CORPORATION
- Value at securitization
- $124.0M (Mar 2021)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 3.54x | 3.62x |
| Occupancy | 100% | 100% |
| Net operating income (annualized from 6 months) | $8.1M | $8.4M |
| Debt yield | 10.7% |
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 2021-BNK35 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 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
- The filing gives Mar 2031 as the lease end date for the largest tenant (MCKESSON CORPORATION), before the loan matures. Lenders look hard at that rollover.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $78.0M | Current | No | 3.62x | 100% |
| August 2026 | $78.0M | Current | No | 3.52x | 100% |
| July 2026 | $78.0M | Current | No | 3.52x | 100% |
| June 2026 | $78.0M | Current | No | 3.52x | 100% |
| May 2026 | $78.0M | Current | No | 3.52x | 100% |
| April 2026 | $78.0M | Current | No | 3.51x | 100% |
| March 2026 | $78.0M | Current | No | 3.51x | 100% |
| February 2026 | $78.0M | Current | No | 3.51x | 100% |
| January 2026 | $78.0M | Current | No | 3.52x | 100% |
| December 2025 | $78.0M | Current | No | 3.52x | 100% |
| November 2025 | $78.0M | Current | No | 3.52x | 100% |
| October 2025 | $78.0M | Current | No | 3.55x | 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 |
|---|---|---|---|---|
| BANK 2021-BNK34 | 9 | $50,000,000 | Sep 2026 | SEC filing, September 29, 2026 |
| BANK 2021-BNK35 | 22 | $28,000,000 | Sep 2026 | SEC filing, October 1, 2026 |
Other Columbus loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 9885 Innovation Campus | New Albany, OH | Industrial | $57.9M | 6.345% | Feb 2031 | n/a | 100% | Current |
| Tru & Home2 Suites Grove City | Grove City, OH | Hotel | $23.0M | 7.655% | Aug 2031 | n/a | n/a | Current |
| River Valley Plaza | Lancaster, OH | Retail | $12.3M | 6.775% | Mar 2031 | n/a | n/a | Current |
| Revi Columbus East | Columbus, OH | Multifamily | $6.5M | 6.701% | May 2031 | n/a | n/a | Current |
| Arlingate Plaza | Columbus, OH | Industrial | $6.0M | 3.485% | Jul 2031 | 3.23x | 77% | Current |
| Rome Hilliard Self Storage | Columbus, OH | Self storage | $5.0M | 3.84% | Feb 2031 | n/a | n/a | Current |
| Wildberry Village Apartments | Columbus, OH | Multifamily | $3.6M | 3.55% | Aug 2031 | 1.95x | 94% | Current |
| New Albany Self Storage - Oh | New Albany, OH | Self storage | $3.1M | 4.135% | May 2031 | 3.27x | 89% | 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.