Multifamily · Jackson, Mississippi
Highland Hills Apartments
Highland Hills Apartments is financed with a $27.1M CMBS loan at 5.591% that reaches maturity on January 6, 2029, in 2 years and 2 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is with the special servicer and 90+ days delinquent.
The loan
- Balance in tracked trusts
- $27,100,000
- Original balance (same notes)
- $27,100,000
- Interest rate
- 5.591% fixed
- Originated
- December 22, 2023
- Maturity
- January 6, 2029
- Payments
- Interest only for the full term
- Prepayment lockout ends
- October 5, 2028
- Master servicer
- Trimont LLC
- Originator
- Starwood Mortgage Capital LLC
Status
- Payment status
- 90+ days delinquent (code 3)
- Special servicing
- Transferred August 22, 2025
- Workout strategy
- Foreclosure
- Defeasance
- None reported
The property
- Address
- 20 North Hill Parkway, Jackson, MS 39206
- Metro
- Jackson, MS
- Units, rooms or beds
- 454
- Built
- 1967, renovated 2023
- Value at securitization
- $42.2M (Nov 2023)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.62x | -0.58x |
| Occupancy | 95% | 45% |
| Net operating income | $2.5M | $-881K |
| Debt yield | -3.3% |
Debt yield here is the latest NOI divided by the balance held in the trusts below. If part of the loan sits outside them, the true figure is lower.
Watch flags
Computed from the BMO 2024-5C3 Mortgage Trust filing for the reporting period ending September 11, 2026, filed with the SEC October 2, 2026.
- With the special servicer
- 30+ days delinquent or matured unpaid
- Coverage below 1.00x
- Coverage down 0.25x or more from securitization
- Occupancy down 10 points or more from securitization
- NOI down 20% or more from securitization
On the cmbs.news watch list in all 12 monthly reports we hold (October 2025 to September 2026).
cmbs.news's own rule-based labels on the filed fields (definitions), not a credit rating, a prediction or a view of the borrower.
What the filing shows
- Occupancy has fallen from 95% when the loan was securitized to 45%.
- Net operating income is 135% below the underwritten figure ($-881K a year against $2.5M).
- Debt service coverage moved from 1.62x at securitization to -0.58x on the latest statements.
- At -0.58x, 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 | $27.1M | 90+ days delinquent | Yes | -0.58x | 45% |
| August 2026 | $27.1M | 90+ days delinquent | Yes | -0.58x | 45% |
| July 2026 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| June 2026 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| May 2026 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| April 2026 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| March 2026 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| February 2026 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| January 2026 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| December 2025 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| November 2025 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
| October 2025 | $27.1M | 90+ days delinquent | Yes | 1.51x | 77% |
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.
Special-servicing history
- Transferred to the special servicer August 22, 2025, still there.
Transfer and return dates as reported in the filings of the past year; an earlier episode shows here only if a filing in that year still reports it.
Where the loan sits
One trust holds this loan in the data.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BMO 2024-5C3 Mortgage Trust | 13 | $27,100,000 | Sep 2026 | SEC filing, October 2, 2026 |
Other Jackson loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Life Storage - 586 | Flowood, MS | Self storage | $70.7M | 3.809% | Aug 2029 | n/a | n/a | Current |
| Forum at Grandview | Madison, MS | Retail | $22.6M | 4.60% | Sep 2029 | n/a | n/a | Current |
| Hilton Garden Inn Flowood | Flowood, MS | Hotel | $10.5M | 5.25% | Jan 2029 | 1.32x | 66% | Current |
| Entergy Building | Jackson, MS | Office | $10.1M | 5.05% | Apr 2029 | 2.81x | 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.