Mixed use · Philadelphia, Pennsylvania
Shops at City Line
Shops at City Line is financed with a $6.7M CMBS loan at 4.47% that reaches maturity on April 1, 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
- $6,665,441
- Original balance (same notes)
- $7,200,000
- Interest rate
- 4.47% fixed
- Originated
- March 16, 2022
- Maturity
- April 1, 2032
- Payments
- Amortizing over 30 years
- Prepayment lockout ended
- April 30, 2024
- Prepayment premium ends
- September 30, 2031 (yield maintenance)
- Master servicer
- Trimont LLC
- Originator
- MSBNA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- Partly defeased
The property
- Address
- 4500-4520 City Avenue, Philadelphia, PA 19131
- Metro
- Philadelphia-Camden-Wilmington, PA-NJ-DE-MD
- Rentable area
- 33,454 sq ft
- Built
- 1992, renovated 2019
- Largest tenants
- Total Renal Care Inc; Sardis Chicken Manassas; COMCAST
- Value at securitization
- $11.0M (Nov 2021)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.70x | 1.36x |
| Occupancy | 85% | 76% |
| Net operating income (annualized from 6 months) | $742K | $598K |
| Debt yield | 9.0% |
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 BANK 2022-BNK41 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 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 fallen from 85% when the loan was securitized to 76%.
- Net operating income is 19% below the underwritten figure ($598K a year against $742K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 1.70x at securitization to 1.36x on the latest statements.
- The filing gives Jul 2028 as the lease end date for the largest tenant (Total Renal Care Inc), before the loan matures. Lenders look hard at that rollover.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $6.7M | Current | No | 1.36x | 76% |
| August 2026 | $6.7M | Current | No | 1.19x | 76% |
| July 2026 | $6.7M | Current | No | 1.19x | 76% |
| June 2026 | $9.7M | Current | No | 3.72x | 51% |
| May 2026 | $6.7M | Current | No | 1.66x | 76% |
| April 2026 | $6.7M | Current | No | 1.66x | 76% |
| March 2026 | $6.7M | Current | No | 1.66x | 76% |
| February 2026 | $6.7M | Current | No | 1.70x | 81% |
| January 2026 | $6.8M | Current | No | 1.70x | 81% |
| December 2025 | $6.8M | Current | No | 1.61x | 85% |
| November 2025 | $6.8M | Current | No | 1.61x | 85% |
| October 2025 | $6.8M | Current | No | 1.61x | 85% |
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-BNK41 | 38 | $6,665,441 | Sep 2026 | SEC filing, October 1, 2026 |
Other Philadelphia-Camden-Wilmington loans due in 2032
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 350 Anchor Mill Road | New Castle, DE | Industrial | $138.0M | 3.649% | Feb 2032 | n/a | n/a | Current |
| 4000 Principio Parkway | North East, MD | Industrial | $137.9M | 3.865% | Mar 2032 | n/a | n/a | Current |
| 500 Delaware Avenue | Wilmington, DE | Office | $65.0M | 4.84% | May 2032 | 1.94x | 94% | Current |
| Philadelphia Logistics Center | Philadelphia, PA | Industrial | $39.5M | 3.34% | Jan 2032 | 0.74x | 7% | Current |
| Center Pointe Plaza I | Newark, DE | Retail | $33.3M | 6.18% | Sep 2032 | n/a | n/a | Current |
| 980 Jolly Road | Blue Bell, PA | Office | $24.8M | 3.632% | Feb 2032 | 2.94x | 88% | Current |
| 45 Liberty Boulevard | Malvern, PA | Office | $24.5M | 3.57% | Jan 2032 | 3.29x | 100% | With the special servicer and 90+ days delinquent |
| 500 Delaware | Wilmington, DE | Office | $20.0M | 4.84% | May 2032 | 1.88x | 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.