Self storage · Fort Worth, Texas
Right Move Storage- Fort Worth Northwest
Right Move Storage- Fort Worth Northwest is financed with a $3.0M CMBS loan at 4.399% that reaches maturity on April 11, 2032, in 5 years and 5 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $3,000,000
- Original balance (same notes)
- $3,000,000
- Interest rate
- 4.399% fixed
- Originated
- April 1, 2022
- Maturity
- April 11, 2032
- Payments
- Interest only for the full term
- Prepayment lockout ends
- January 10, 2032
- 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
- 1850 Ephriham Avenue, Fort Worth, TX 76164
- Metro
- Dallas-Fort Worth-Arlington, TX
- Rentable area
- 62,475 sq ft
- Units, rooms or beds
- 552
- Built
- 1985, renovated 2020
- Value at securitization
- $10.8M (Jan 2022)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 4.44x | 2.48x |
| Occupancy | 92% | 85% |
| Net operating income (annualized from 6 months) | $594K | $334K |
| Debt yield | 11.1% |
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 2022-BNK42 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 92% when the loan was securitized to 85%.
- Net operating income is 44% below the underwritten figure ($334K a year against $594K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 4.44x at securitization to 2.48x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $3.0M | Current | No | 2.48x | 85% |
| August 2026 | $3.0M | Current | No | 2.59x | 80% |
| July 2026 | $3.0M | Current | No | 2.59x | 80% |
| June 2026 | $3.0M | Current | No | 2.59x | 80% |
| May 2026 | $3.0M | Current | No | 2.82x | 87% |
| April 2026 | $3.0M | Current | No | 2.82x | 87% |
| March 2026 | $3.0M | Current | No | 2.82x | 87% |
| February 2026 | $3.0M | Current | No | 2.82x | 87% |
| January 2026 | $3.0M | Current | No | 2.82x | 87% |
| December 2025 | $3.0M | Current | No | 2.82x | 87% |
| November 2025 | $3.0M | Current | No | 2.79x | 86% |
| October 2025 | $3.0M | Current | No | 2.79x | 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 |
|---|---|---|---|---|
| BANK 2022-BNK42 | 34 | $3,000,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other Dallas-Fort Worth-Arlington loans due in 2032
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Sabre Headquarters | Southlake, TX | Office | $40.0M | 7.12% | Nov 2032 | 2.08x | 100% | Current |
| Compass Self Storage - Fate | Fate, TX | Self storage | $23.5M | 5.48% | Aug 2032 | n/a | n/a | Current |
| Balch Springs Self Storage | Balch Springs, TX | Self storage | $9.7M | 4.254% | Jan 2032 | 1.53x | 87% | Current |
| 4023 Oak Lawn Avenue | Dallas, TX | Mixed use | $9.6M | 7.186% | Oct 2032 | 1.64x | 100% | Current |
| Addison Airport Self Storage | Addison, TX | Self storage | $8.7M | 4.99% | Apr 2032 | n/a | n/a | Current |
| Home2 Suites Bedford | Bedford, TX | Hotel | $8.3M | 4.545% | Apr 2032 | n/a | n/a | Current |
| Four Points Arlington | Arlington, TX | Hotel | $8.1M | 4.885% | Feb 2032 | 1.99x | 74% | Current |
| Montfort Park Office | Dallas, TX | Office | $7.6M | 6.31% | Jul 2032 | 0.95x | 84% | 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.