Hotel · Irving, Texas
Hilton Garden Inn Las Colinas
Hilton Garden Inn Las Colinas is financed with a $17.7M CMBS loan at 4.90% that reaches maturity on May 11, 2029, in 2 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
- $17,722,928
- Original balance (same notes)
- $19,000,000
- Interest rate
- 4.90% fixed
- Originated
- April 17, 2019
- Maturity
- May 11, 2029
- Payments
- Interest only for 36 months, then amortizing
- Prepayment lockout ends
- February 10, 2029
- Master servicer
- Trimont LLC
- Originator
- Wells Fargo Bank, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Modified
- Yes, most recently August 26, 2020
- Defeasance
- None reported
The property
- Address
- 7516 Las Colinas Boulevard, Irving, TX 75063
- Metro
- Dallas-Fort Worth-Arlington, TX
- Units, rooms or beds
- 173
- Built
- 1996, renovated 2017
- Value at securitization
- $31.6M (Feb 2020)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.96x | 1.53x |
| Occupancy | 67% | 69% |
| Net operating income | $2.4M | $1.9M |
| Debt yield | 10.5% |
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 2019-BNK18 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
- Coverage down 0.25x or more from securitization
- NOI down 20% or more from securitization
- Modified
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 22% below the underwritten figure ($1.9M a year against $2.4M).
- Debt service coverage moved from 1.96x at securitization to 1.53x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $17.7M | Current | No | 1.53x | 69% |
| August 2026 | $17.7M | Current | No | 1.53x | 69% |
| July 2026 | $17.8M | Current | No | 1.51x | 70% |
| June 2026 | $17.8M | Current | No | 1.51x | 70% |
| May 2026 | $17.8M | Current | No | 1.53x | 70% |
| April 2026 | $17.9M | Current | No | 1.53x | 70% |
| March 2026 | $17.9M | Current | No | 1.53x | 70% |
| February 2026 | $17.9M | Current | No | 1.53x | 70% |
| January 2026 | $17.9M | Current | No | 1.68x | 71% |
| December 2025 | $18.0M | Current | No | 1.68x | 71% |
| November 2025 | $18.0M | Current | No | 1.68x | 71% |
| October 2025 | $18.0M | Current | No | 1.60x | 70% |
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 2019-BNK18 | 14 | $17,722,928 | Sep 2026 | SEC filing, September 29, 2026 |
Other Dallas-Fort Worth-Arlington loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Stonebriar Centre | Frisco, TX | Retail | $255.0M | 6.999% | Jul 2029 | 2.44x | 93% | Current |
| Legacy Corporate Centre I & II | Plano, TX | Office | $167.4M | 3.37% | Aug 2029 | n/a | n/a | Current |
| Renaissance Plano | Plano, TX | Hotel | $78.4M | 4.45% | Jul 2029 | 2.90x | 68% | Current |
| International Plaza II | Dallas, TX | Office | $78.3M | 7.43% | Oct 2029 | 1.98x | 97% | Current |
| Warwick Melrose & Allerton | Dallas, TX | Hotel | $78.0M | 8.14% | Mar 2029 | n/a | n/a | Current |
| One At&t | Dallas, TX | Office | $71.5M | 4.39% | Jan 2029 | 2.69x | 100% | Current |
| One At&t Plaza | Dallas, TX | Office | $60.0M | 4.39% | Jan 2029 | n/a | n/a | Current |
| Timber Creek Crossing | Dallas, TX | Retail | $57.5M | 6.175% | Feb 2029 | 1.59x | 100% | Current |
All loans maturing in 2029 · All Dallas-Fort Worth-Arlington 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.