Retail · Knoxville, Tennessee
Hardin Station
Hardin Station is financed with a $5.1M CMBS loan at 3.35% that reaches maturity on August 11, 2030, in 3 years and 9 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $5,091,593
- Original balance (same notes)
- $5,550,000
- Interest rate
- 3.35% fixed
- Originated
- August 11, 2020
- Maturity
- August 11, 2030
- Payments
- Interest only for 24 months, then amortizing
- Prepayment lockout ended
- October 10, 2022
- Master servicer
- Trimont LLC
- Originator
- Wells Fargo Bank, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 10629-10689 Hardin Valley Road, Knoxville, TN 37932
- Metro
- Knoxville, TN
- Rentable area
- 28,176 sq ft
- Built
- 2007, renovated 2017
- Largest tenants
- Summit Medical Group; Don Gallo; Double Dogs
- Value at securitization
- $8.9M (Jul 2020)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 2.13x | 2.41x |
| Occupancy | 94% | 100% |
| Net operating income (annualized from 6 months) | $626K | $714K |
| Debt yield | 14.0% |
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 2020-BNK28 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
- Occupancy has risen from 94% when the loan was securitized to 100%.
- Net operating income is 14% above the underwritten figure ($714K a year against $626K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 2.13x at securitization to 2.41x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $5.1M | Current | No | 2.41x | 100% |
| August 2026 | $5.1M | Current | No | 2.41x | 100% |
| July 2026 | $5.1M | Current | No | 1.92x | 100% |
| June 2026 | $5.1M | Current | No | 2.23x | 100% |
| May 2026 | $5.1M | Current | No | 2.23x | 100% |
| April 2026 | $5.1M | Current | No | 2.23x | 100% |
| March 2026 | $5.2M | Current | No | 2.21x | 100% |
| February 2026 | $5.2M | Current | No | 2.21x | 100% |
| January 2026 | $5.2M | Current | No | 2.21x | 100% |
| December 2025 | $5.2M | Current | No | 2.21x | 100% |
| November 2025 | $5.2M | Current | No | 2.21x | 100% |
| October 2025 | $5.2M | Current | No | 2.29x | 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
One trust holds this loan in the data.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BANK 2020-BNK28 | 29 | $5,091,593 | Sep 2026 | SEC filing, September 29, 2026 |
Other Knoxville loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| First Horizon Plaza | Knoxville, TN | Office | $31.9M | 3.72% | Dec 2030 | 1.60x | 88% | Current |
| Jd Yarnell Industrial | Clinton, TN | Industrial | $8.2M | 6.384% | Jul 2030 | 1.66x | 100% | Current |
| Oak Ridge Self Storage | Oak Ridge, TN | Self storage | $5.7M | 6.878% | Jan 2030 | 1.22x | 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.