Self storage · Tahoe Vista, California
Storquest - Tahoe Vista
Storquest - Tahoe Vista is financed with a $3.4M CMBS loan at 6.317% that reaches maturity on June 1, 2035, in 8 years and 7 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $3,400,000
- Original balance (same notes)
- $3,400,000
- Interest rate
- 6.317% fixed
- Originated
- May 6, 2025
- Maturity
- June 1, 2035
- Payments
- Interest only for the full term
- Prepayment lockout ends
- June 30, 2027
- Prepayment premium ends
- November 30, 2034 (yield maintenance)
- Master servicer
- Trimont LLC
- Originator
- Bank of America, National Association
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- Partly defeased
The property
- Address
- 590 National Avenue, Tahoe Vista, CA 96148
- Metro
- Sacramento-Roseville-Folsom, CA
- Rentable area
- 17,895 sq ft
- Units, rooms or beds
- 211
- Built
- 1999
- Value at securitization
- $7.0M (Mar 2025)
Performance
| At securitization | Latest (Sep 2025) | |
|---|---|---|
| DSCR (NOI) | 1.90x | 1.95x |
| Occupancy | 84% | 89% |
| Net operating income (annualized from 9 months) | $413K | $426K |
| Debt yield | 12.5% |
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 2025-BNK50 filing for the reporting period ending September 11, 2026, filed with the SEC September 28, 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 84% when the loan was securitized to 89%.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $3.4M | Current | No | 1.95x | 89% |
| August 2026 | $3.4M | Current | No | 1.95x | 89% |
| July 2026 | $3.4M | Current | No | 1.95x | 89% |
| June 2026 | $3.4M | Current | No | 1.95x | 89% |
| May 2026 | $3.4M | Current | No | 1.95x | 89% |
| April 2026 | $3.4M | Current | No | 1.95x | 89% |
| March 2026 | $3.4M | Current | No | 1.95x | 89% |
| February 2026 | $3.4M | Current | No | 1.95x | 89% |
| January 2026 | $3.4M | Current | No | 1.95x | 89% |
| December 2025 | $3.4M | Current | No | n/a | n/a |
| November 2025 | $3.4M | Current | No | n/a | n/a |
| October 2025 | $3.4M | Current | No | n/a | n/a |
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 2025-BNK50 | 24 | $3,400,000 | Sep 2026 | SEC filing, September 28, 2026 |
Other Sacramento-Roseville-Folsom loans due in 2035
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Broadstone Plaza II | Folsom, CA | Retail | $24.0M | 6.70% | Aug 2035 | 1.53x | 99% | Current |
| Security Public Storage - Roseville II | Roseville, CA | Self storage | $9.7M | 6.087% | Mar 2035 | 1.26x | 98% | Current |
| Mini U Storage - Folsom | Folsom, CA | Self storage | $7.3M | 6.77% | Mar 2035 | 1.27x | 81% | Late, less than 30 days |
| Security Public Storage - Sacramento III | Sacramento, CA | Self storage | $5.8M | 5.752% | Dec 2035 | n/a | n/a | Current |
| Security Public Storage Roseville | Roseville, CA | Self storage | $4.2M | 5.928% | Sep 2035 | n/a | n/a | Current |
| Security Public Storage Sacramento II | Sacramento, CA | Self storage | $3.7M | 5.978% | Sep 2035 | 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.