Hotel · Fort Worth, Texas
Residence Inn - Fort Worth Cultural District
Residence Inn - Fort Worth Cultural District is financed with a $25.9M CMBS loan at 3.64% that reaches maturity on March 11, 2030, in 3 years and 4 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $25,879,118
- Original balance (same notes)
- $27,725,000
- Interest rate
- 3.64% fixed
- Originated
- February 28, 2020
- Maturity
- March 11, 2030
- Payments
- Interest only for 36 months, then amortizing
- Prepayment lockout ends
- December 10, 2029
- Master servicer
- Trimont LLC
- Originator
- Wells Fargo Bank, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 2500 Museum Way, Fort Worth, TX 76107
- Metro
- Dallas-Fort Worth-Arlington, TX
- Units, rooms or beds
- 149
- Built
- 2005, renovated 2015
- Value at securitization
- $38.0M (Jan 2020)
Performance
| At securitization | Latest (Dec 2025) | |
|---|---|---|
| DSCR (NOI) | 2.40x | 2.07x |
| Occupancy | 67% | 84% |
| Net operating income | $3.7M | $3.1M |
| Debt yield | 12.2% |
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 Wells Fargo Commercial Mortgage Trust 2020-C57 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
- Coverage down 0.25x or more from securitization
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 risen from 67% when the loan was securitized to 84%.
- Net operating income is 14% below the underwritten figure ($3.1M a year against $3.7M).
- Debt service coverage moved from 2.40x at securitization to 2.07x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $25.9M | Current | No | 2.07x | 84% |
| August 2026 | $25.9M | Current | No | 2.07x | 84% |
| July 2026 | $26.0M | Current | No | 2.07x | 84% |
| June 2026 | $26.0M | Current | No | 2.07x | 84% |
| May 2026 | $26.1M | Current | No | 2.07x | 84% |
| April 2026 | $26.1M | Current | No | 2.07x | 84% |
| March 2026 | $26.2M | Current | No | 2.04x | 84% |
| February 2026 | $26.2M | Current | No | 2.04x | 84% |
| January 2026 | $26.3M | Current | No | 2.04x | 84% |
| December 2025 | $26.3M | Current | No | 2.04x | 84% |
| November 2025 | $26.3M | Current | No | 2.04x | 84% |
| October 2025 | $26.4M | Current | No | 2.07x | 84% |
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 |
|---|---|---|---|---|
| Wells Fargo Commercial Mortgage Trust 2020-C57 | 6 | $25,879,118 | Sep 2026 | SEC filing, September 29, 2026 |
Other Dallas-Fort Worth-Arlington loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Kpmg Plaza at Hall Arts | Dallas, TX | Office | $111.7M | 3.41% | Jan 2030 | 2.87x | 99% | Current |
| USAA Plano | Plano, TX | Office | $63.6M | 3.624% | Sep 2030 | 1.57x | 100% | Current |
| 6500 South | Dallas, TX | Multifamily | $50.0M | 6.52% | Apr 2030 | 1.39x | 90% | Current |
| Turtle Creek Village Retail | Dallas, TX | Retail | $48.6M | 6.87% | Jun 2030 | n/a | n/a | Current |
| Turtle Creek Village | Dallas, TX | Other | $35.4M | 6.87% | Jun 2030 | 2.94x | 92% | Current |
| Avalon 8801 | Irving, TX | Multifamily | $32.0M | 6.601% | Apr 2030 | 1.34x | 98% | Current |
| Tower at Frisco Square | Frisco, TX | Office | $31.6M | 3.62% | Dec 2030 | 2.00x | 87% | Current |
| Synergy Park | Richardson, TX | Mixed use | $29.2M | 6.28% | Feb 2030 | 3.21x | 100% | Current |
All loans maturing in 2030 · 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.