Retail · Fort Worth, Texas
Northside Shopping Center
Northside Shopping Center is financed with a $4.9M CMBS loan at 4.05% that reaches maturity on May 1, 2027, in 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
- $4,873,862
- Original balance (same notes)
- $6,000,000
- Interest rate
- 4.05% fixed
- Originated
- April 25, 2017
- Maturity
- May 1, 2027
- Payments
- Amortizing over 30 years
- Prepayment lockout ends
- December 31, 2026
- Master servicer
- Trimont LLC
- Originator
- MSBNA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 3204-3220, 3301-3313 North Man Street; 3300 North Main Street; 101 & 113 East Long Street Avenue, Fort Worth, TX 76106
- Metro
- Dallas-Fort Worth-Arlington, TX
- Rentable area
- 105,248 sq ft
- Built
- 1960, renovated 2017
- Largest tenants
- EL RANCHO; Family Dollar; AUTOZONE
- Value at securitization
- $11.0M (Mar 2017)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 2.27x | 2.90x |
| Occupancy | 95% | 96% |
| Net operating income (annualized from 6 months) | $787K | $1.0M |
| Debt yield | 20.7% |
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 Morgan Stanley Bank of America Merrill Lynch Trust 2017-C33 filing for the reporting period ending September 11, 2026, filed with the SEC October 2, 2026.
- Matures within 12 months
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 29% above the underwritten figure ($1.0M a year against $787K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 2.27x at securitization to 2.90x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $4.9M | Current | No | 2.90x | 96% |
| August 2026 | $4.9M | Current | No | 2.90x | 96% |
| July 2026 | $4.9M | Current | No | 2.74x | 96% |
| June 2026 | $4.9M | Current | No | 2.74x | 96% |
| May 2026 | $4.9M | Current | No | 2.44x | 96% |
| April 2026 | $4.9M | Current | No | 2.44x | 96% |
| March 2026 | $4.9M | Current | No | 2.79x | 96% |
| February 2026 | $5.0M | Current | No | 2.79x | 96% |
| January 2026 | $5.0M | Current | No | 2.79x | 96% |
| December 2025 | $5.0M | Current | No | 2.78x | 96% |
| November 2025 | $5.0M | Current | No | 2.78x | 96% |
| October 2025 | $5.0M | Current | No | 2.78x | 96% |
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 |
|---|---|---|---|---|
| Morgan Stanley Bank of America Merrill Lynch Trust 2017-C33 | 35 | $4,873,862 | Sep 2026 | SEC filing, October 2, 2026 |
Other Dallas-Fort Worth-Arlington loans due in 2027
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Ericsson North American HQ | Plano, TX | Office | $91.1M | 4.458% | Jan 2027 | 2.08x | 100% | Current |
| Marriott at Legacy Town Center | Plano, TX | Hotel | $69.7M | 4.21% | Nov 2027 | 3.59x | 61% | Current |
| Marriott Quorum | Dallas, TX | Hotel | $53.5M | 5.40% | Jul 2027 | 1.91x | 65% | Current |
| 8330 and 8360 LBJ Freeway | Dallas, TX | Office | $50.2M | 4.61% | Oct 2027 | n/a | n/a | Current |
| Preston Hollow | Dallas, TX | Mixed use | $48.3M | 4.74% | Aug 2027 | 1.79x | 96% | Current |
| Sheraton DFW Airport | Irving, TX | Hotel | $28.3M | 4.572% | Aug 2027 | 2.02x | 76% | Current |
| 250-290 East John Carpenter Freeway | Irving, TX | Office | $23.3M | 4.26% | Dec 2027 | 5.16x | 55% | Current |
| Crowne Plaza Dallas | Dallas, TX | Hotel | $22.9M | 5.50% | Jul 2027 | -0.34x | 59% | Current |
All loans maturing in 2027 · 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.