Manufactured housing portfolio, 2 properties · Kansas
Ottawa Kansas MHC Portfolio
This portfolio is financed with a $2.6M CMBS loan at 4.04% that reaches maturity on January 1, 2031, in 4 years and 2 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $2,607,244
- Original balance (same notes)
- $2,850,000
- Interest rate
- 4.04% fixed
- Originated
- December 22, 2020
- Maturity
- January 1, 2031
- Payments
- Interest only for 12 months, then amortizing
- Prepayment lockout ends
- September 30, 2030
- Master servicer
- Trimont LLC
- Originator
- Bank of America, N.A.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Units, rooms or beds
- 116
- Value at securitization
- $4.2M (Nov 2020)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.71x | 3.45x |
| Occupancy | 97% | 97% |
| Net operating income (annualized from 6 months) | $281K | $570K |
| Debt yield | 21.9% |
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
- Net operating income is 103% above the underwritten figure ($570K a year against $281K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 1.71x at securitization to 3.45x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $2.6M | Current | No | 3.45x | 97% |
| August 2026 | $2.6M | Current | No | 3.45x | 97% |
| July 2026 | $2.6M | Current | No | 3.45x | 97% |
| June 2026 | $2.6M | Current | No | 3.63x | 96% |
| May 2026 | $2.6M | Current | No | 3.63x | 96% |
| April 2026 | $2.6M | Current | No | 3.04x | 97% |
| March 2026 | $2.6M | Current | No | 3.07x | 98% |
| February 2026 | $2.6M | Current | No | 3.07x | 98% |
| January 2026 | $2.6M | Current | No | 3.07x | 98% |
| December 2025 | $2.6M | Current | No | 3.07x | 98% |
| November 2025 | $2.7M | Current | No | 3.07x | 98% |
| October 2025 | $2.7M | Current | No | 2.44x | 94% |
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 | 47 | $2,607,244 | Sep 2026 | SEC filing, September 29, 2026 |
Other Kansas loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| The Bluffs | Junction City, KS | Multifamily | $38.0M | 6.22% | Jan 2031 | n/a | n/a | Current |
| University Digs Apartments | Pittsburg, KS | Multifamily | $22.8M | 7.06% | Aug 2031 | n/a | n/a | Current |
| Kansas City Cabela's | Kansas City, KS | Retail | $15.6M | 3.85% | Jul 2031 | 3.07x | 100% | Current |
| Walgreens - Olathe | Olathe, KS | Retail | $13.4M | 4.20% | Dec 2031 | n/a | n/a | Current |
| FedEx Topeka | Topeka, KS | Industrial | $9.8M | 3.89% | Nov 2031 | 1.95x | 100% | Current |
| Atlas Industrial | Park City, KS | Industrial | $8.6M | 3.85% | Oct 2031 | 3.52x | 100% | Current |
| Grizzly Villas | El Dorado, KS | Multifamily | $5.4M | 7.052% | May 2031 | n/a | n/a | Current |
| La Hacienda Apartments | Kansas City, KS | Multifamily | $4.6M | 4.57% | Mar 2031 | 2.06x | 91% | 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.