Other portfolio, 2 properties · Delaware
Silver Lake Office Portfolio
This portfolio is financed with a $21.0M CMBS loan at 7.47% that reaches maturity on May 1, 2029, in 2 years and 6 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $21,000,000
- Original balance (same notes)
- $21,000,000
- Interest rate
- 7.47% fixed
- Originated
- April 19, 2024
- Maturity
- May 1, 2029
- Payments
- Interest only for the full term
- Prepayment lockout ends
- October 31, 2028
- Master servicer
- Wells Fargo Bank, NA
- Originator
- MSBNA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Value at securitization
- $35.3M (Mar 2024)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.83x | 2.02x |
| Occupancy | 89% | 100% |
| Net operating income (annualized from 6 months) | $2.9M | $3.2M |
| Debt yield | 15.4% |
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 BANK5 2024-5YR7 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 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.
What the filing shows
- Occupancy has risen from 89% when the loan was securitized to 100%.
- Net operating income is 11% above the underwritten figure ($3.2M a year against $2.9M; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 1.83x at securitization to 2.02x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $21.0M | Current | No | 2.02x | 100% |
| August 2026 | $21.0M | Current | No | 1.86x | 94% |
| July 2026 | $21.0M | Current | No | 1.86x | 94% |
| June 2026 | $21.0M | Current | No | 1.86x | 94% |
| May 2026 | $21.0M | Current | No | 1.90x | 95% |
| April 2026 | $21.0M | Current | No | 1.90x | 95% |
| March 2026 | $21.0M | Current | No | 1.86x | 95% |
| February 2026 | $21.0M | Current | No | 1.86x | 95% |
| January 2026 | $21.0M | Current | No | 1.86x | 95% |
| December 2025 | $21.0M | Current | No | 1.86x | 95% |
| November 2025 | $21.0M | Current | No | 1.78x | 92% |
| October 2025 | $21.0M | Current | No | 1.78x | 92% |
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 |
|---|---|---|---|---|
| BANK5 2024-5YR7 | 22 | $21,000,000 | Sep 2026 | SEC filing, October 1, 2026 |
Other Delaware loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 222 Delaware Avenue | Wilmington, DE | Office | $35.5M | 7.38% | Nov 2029 | 1.65x | 84% | Current |
| Plaza at Milford | Milford, DE | Retail | $28.5M | 7.193% | Jul 2029 | n/a | n/a | Current |
| Chestnut Run Innovation & Science Park (building 709) | Wilmington, DE | Industrial | $26.0M | 7.59% | Dec 2029 | 1.24x | 100% | Current |
| 800 Delaware | Wilmington, DE | Office | $24.5M | 3.85% | Oct 2029 | 1.64x | 75% | Current |
| SpringHill Suites Newark | Newark, DE | Hotel | $18.3M | 4.20% | Sep 2029 | 1.39x | 58% | Current |
| Riveredge Industrial | New Castle Hundred, DE | Industrial | $13.2M | 6.95% | Feb 2029 | 2.09x | 100% | Current |
| Dover Town Center | Dover, DE | Retail | $12.9M | 4.79% | Dec 2029 | 1.39x | 79% | Current |
| Cypress Hall Shopping Center | Milford, DE | Retail | $12.2M | 4.06% | Oct 2029 | 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.