Self storage · Crystal Lake; Island Lake, Illinois
Hawthorn Self Storage
Hawthorn Self Storage is financed with a $2.8M CMBS loan at 3.37% that reaches maturity on February 1, 2031, in 4 years and 3 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $2,827,500
- Original balance (same notes)
- $2,827,500
- Interest rate
- 3.37% fixed
- Originated
- January 4, 2021
- Maturity
- February 1, 2031
- Payments
- Interest only for the full term
- Prepayment lockout ends
- October 31, 2030
- Master servicer
- Trimont LLC
- Originator
- Morgan Stanley Bank, N.A.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 80 and 100 West Terra Cotta Avenue; 28934 North Darrell Road and 28976 North Darrell Road, Crystal Lake; Island Lake, IL 60042
- Metro
- Chicago-Naperville-Elgin, IL-IN
- Rentable area
- 56,000 sq ft
- Units, rooms or beds
- 362
- Built
- 1994
- Value at securitization
- $4.3M (Oct 2020)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 3.18x | 3.73x |
| Occupancy | 93% | 84% |
| Net operating income (annualized from 6 months) | $307K | $363K |
| Debt yield | 12.8% |
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-BNK31 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 fallen from 93% when the loan was securitized to 84%.
- Net operating income is 18% above the underwritten figure ($363K a year against $307K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 3.18x at securitization to 3.73x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $2.8M | Current | No | 3.73x | 84% |
| August 2026 | $2.8M | Current | No | 3.47x | 84% |
| July 2026 | $2.8M | Current | No | 3.47x | 84% |
| June 2026 | $2.8M | Current | No | 3.47x | 84% |
| May 2026 | $2.8M | Current | No | 3.47x | 84% |
| April 2026 | $2.8M | Current | No | 3.86x | 81% |
| March 2026 | $2.8M | Current | No | 3.86x | 81% |
| February 2026 | $2.8M | Current | No | 3.86x | 81% |
| January 2026 | $2.8M | Current | No | 3.64x | 81% |
| December 2025 | $2.8M | Current | No | 3.64x | 81% |
| November 2025 | $2.8M | Current | No | 3.82x | 83% |
| October 2025 | $2.8M | Current | No | 3.82x | 83% |
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 2021-BNK31 | 48 | $2,827,500 | Sep 2026 | SEC filing, September 29, 2026 |
Other Chicago-Naperville-Elgin loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| One North Wacker | Chicago, IL | Office | $353.0M | 2.719% | Oct 2031 | 4.16x | 91% | Current |
| Harvard | Havard, IL | Industrial | $81.0M | 3.716% | Mar 2031 | n/a | n/a | Current |
| The Leo | Chicago, IL | Multifamily | $65.0M | 5.85% | Jun 2031 | n/a | n/a | Current |
| Meadowcreek | Melrose Park, IL | Manufactured housing | $60.0M | 5.98% | Apr 2031 | n/a | n/a | Current |
| Willow Glen | Willow Springs, IL | Multifamily | $58.0M | 6.263% | Jan 2031 | 1.06x | 94% | Current |
| Food4Less - Chicago Heights | Chicago Heights, IL | Retail | $47.0M | 3.165% | Jul 2031 | n/a | n/a | Current |
| Somerset I | Alsip, IL | Multifamily | $42.5M | 3.78% | Dec 2031 | n/a | n/a | With the special servicer |
| Mason Multifamily Portfolio | DeKalb, IL | Multifamily | $36.9M | 3.991% | Jul 2031 | 3.05x | 98% | Current |
All loans maturing in 2031 · All Chicago-Naperville-Elgin 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.