Retail portfolio, 7 properties · Multiple locations
Rhino Retail Portfolio 2
Public CMBS trusts hold $30.0M of the loan on this portfolio at 6.975% that reaches maturity on August 6, 2033, in 6 years and 9 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $30,000,000
- Original balance (same notes)
- $30,000,000
- Interest rate
- 6.975% fixed
- Originated
- July 28, 2023
- Maturity
- August 6, 2033
- Payments
- Interest only for the full term
- Prepayment lockout ended
- September 5, 2025
- Prepayment premium ends
- February 5, 2033 (yield maintenance)
- Master servicer
- Midland Loan Services
- Originator
- Bank of America, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- Partly defeased
The property
- Value at securitization
- $198.6M
Performance
| At securitization | Latest (Dec 2024) | |
|---|---|---|
| DSCR (NOI) | 1.51x | 1.20x |
| Occupancy | 96% | 86% |
| Net operating income | $14.0M | $10.8M |
| Debt yield | 36.0% |
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 MSWF Commercial Mortgage Trust 2023-2 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
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 fallen from 96% when the loan was securitized to 86%.
- Net operating income is 23% below the underwritten figure ($10.8M a year against $14.0M).
- Debt service coverage moved from 1.51x at securitization to 1.20x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $30.0M | Current | No | 1.20x | 86% |
| August 2026 | $30.0M | Current | No | 1.20x | 86% |
| July 2026 | $30.0M | Current | No | 1.20x | 86% |
| June 2026 | $30.0M | Current | No | 1.20x | 86% |
| May 2026 | $30.0M | Current | No | 1.20x | 86% |
| April 2026 | $30.0M | Current | No | 1.20x | 86% |
| March 2026 | $30.0M | Current | No | 1.20x | 86% |
| February 2026 | $30.0M | Current | No | 1.20x | 86% |
| January 2026 | $30.0M | Current | No | 1.20x | 86% |
| December 2025 | $30.0M | Current | No | 1.20x | 86% |
| November 2025 | $30.0M | Current | No | 1.20x | 86% |
| October 2025 | $30.0M | Current | No | 1.20x | 86% |
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 |
|---|---|---|---|---|
| MSWF Commercial Mortgage Trust 2023-2 | 10 | $30,000,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other retail loans due in 2033
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Fashion Valley Mall | San Diego, CA | Retail | $450.0M | 5.73% | Jun 2033 | 3.72x | 99% | Current |
| Arundel Mills And Marketplace | Hanover, MD | Retail | $360.0M | 7.701% | Nov 2033 | n/a | n/a | Current |
| Woodfield Mall | Schaumburg, IL | Retail | $254.0M | 6.335% | Dec 2033 | 2.47x | 94% | Current |
| Northwoods Marketplace | North Charleston, SC | Retail | $219.5M | 6.446% | Sep 2033 | n/a | n/a | Current |
| Great Lakes Crossing Outlets | Auburn Hill, MI | Retail | $180.0M | 6.521% | Feb 2033 | 2.84x | 94% | Current |
| Rhino Retail Portfolio - Tranche 2 | Turlock, CA | Retail | $100.5M | 6.975% | Aug 2033 | n/a | n/a | Current |
| Brier Creek Commons | Raleigh, NC | Retail | $82.2M | 6.91% | May 2033 | 1.44x | 100% | Current |
| Outlet Shoppes at Atlanta | Woodstock, GA | Retail | $79.3M | 7.85% | Oct 2033 | 1.92x | 94% | 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.