Other portfolio, 2 properties · Virginia
Powered Shell Portfolio Sterling
This portfolio is financed with a $48.9M CMBS loan at 3.268% that reaches maturity on January 6, 2030, in 3 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
- $48,900,000
- Original balance (same notes)
- $48,900,000
- Interest rate
- 3.268% fixed
- Originated
- December 5, 2019
- Maturity
- January 6, 2030
- Payments
- Interest only for the full term
- 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
- Value at securitization
- $81.0M (Nov 2019)
Performance
| At securitization | Latest (Dec 2025) | |
|---|---|---|
| DSCR (NOI) | 2.85x | 2.95x |
| Occupancy | 100% | 100% |
| Net operating income | $4.6M | $4.8M |
| Debt yield | 9.8% |
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 2020-BNK25 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.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $48.9M | Current | No | 2.95x | 100% |
| August 2026 | $48.9M | Current | No | 2.95x | 100% |
| July 2026 | $48.9M | Current | No | 2.95x | 100% |
| June 2026 | $48.9M | Current | No | 2.95x | 100% |
| May 2026 | $48.9M | Current | No | 2.89x | 100% |
| April 2026 | $48.9M | Current | No | 2.89x | 100% |
| March 2026 | $48.9M | Current | No | 2.89x | 100% |
| February 2026 | $48.9M | Current | No | 2.89x | 100% |
| January 2026 | $48.9M | Current | No | 2.89x | 100% |
| December 2025 | $48.9M | Current | No | 2.89x | 100% |
| November 2025 | $48.9M | Current | No | 2.99x | 100% |
| October 2025 | $48.9M | Current | No | 2.99x | 100% |
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 2020-BNK25 | 13 | $48,900,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other Virginia loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Springfield Town Center | Springfield, VA | Retail | $150.0M | 7.115% | Jul 2030 | 1.56x | 96% | Current |
| Rosedale Apartments | Lynchburg, VA | Multifamily | $90.7M | 6.30% | Nov 2030 | n/a | n/a | Current |
| Westyn Village Apartments | Forest, VA | Multifamily | $69.5M | 6.394% | Dec 2030 | n/a | n/a | Current |
| City Center at Oyster Point | Newport News, VA | Mixed use | $57.8M | 6.82% | Oct 2030 | n/a | n/a | Current |
| 3170 & 3180 Fairview Park Drive | Falls Church, VA | Office | $51.7M | 3.288% | Nov 2030 | 2.44x | 98% | Current |
| Storage Depot - Virginia Beach | Virginia Beach, VA | Self storage | $51.5M | 6.65% | Jan 2030 | 1.23x | 92% | Current |
| Overlook at Daleville | Daleville, VA | Multifamily | $49.1M | 6.285% | Nov 2030 | n/a | n/a | Current |
| Overture Apartments | Lynchburg, VA | Multifamily | $45.4M | 6.38% | Dec 2030 | n/a | n/a | 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.