Multifamily · Los Angeles, California
The Harlan Residences at Hillview
The Harlan Residences at Hillview is financed with a $11.7M CMBS loan at 5.866% that reaches maturity on April 11, 2030, in 3 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
- $11,660,000
- Original balance (same notes)
- $11,660,000
- Interest rate
- 5.866% fixed
- Originated
- March 28, 2025
- Maturity
- April 11, 2030
- Payments
- Interest only for the full term
- Prepayment lockout ended
- July 10, 2025
- Prepayment premium ends
- January 10, 2030 (yield maintenance)
- Master servicer
- Trimont LLC
- Originator
- WFB
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- Partly defeased
The property
- Address
- 6533 Hollywood Boulevard, Los Angeles, CA 90028
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Units, rooms or beds
- 54
- Built
- 1920, renovated 2012
- Value at securitization
- $23.1M (Nov 2024)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 1.38x | 1.46x |
| Occupancy | 89% | 95% |
| Net operating income (annualized from 3 months) | $958K | $1.0M |
| Debt yield | 8.7% |
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 Wells Fargo Commercial Mortgage Trust 2025-5C4 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 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 95%.
- Net operating income is 6% above the underwritten figure ($1.0M a year against $958K; the latest statement covers 3 months, annualized).
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $11.7M | Current | No | 1.46x | 95% |
| August 2026 | $11.7M | Current | No | 1.46x | 95% |
| July 2026 | $11.7M | Current | No | 1.46x | 95% |
| June 2026 | $11.7M | Current | No | 1.46x | 95% |
| May 2026 | $11.7M | Current | No | 1.46x | 95% |
| April 2026 | $11.7M | Current | No | 1.19x | 95% |
| March 2026 | $11.7M | Current | No | 1.19x | 95% |
| February 2026 | $11.7M | Current | No | 1.19x | 95% |
| January 2026 | $11.7M | Current | No | 1.71x | 87% |
| December 2025 | $11.7M | Current | No | 1.71x | 87% |
| November 2025 | $11.7M | Current | No | n/a | n/a |
| October 2025 | $11.7M | 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 |
|---|---|---|---|---|
| Wells Fargo Commercial Mortgage Trust 2025-5C4 | 18 | $11,660,000 | Sep 2026 | SEC filing, September 29, 2026 |
Other Los Angeles-Long Beach-Anaheim loans due in 2030
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Amazon LAX | Los Angeles, CA | Industrial | $116.3M | 5.509% | Dec 2030 | 1.73x | 100% | Current |
| Amazon West LA | Los Angeles, CA | Retail | $75.0M | 2.77% | Nov 2030 | 4.55x | 100% | Current |
| City National Plaza | Los Angeles, CA | Office | $70.0M | 2.44% | Apr 2030 | 4.53x | 81% | Current |
| Koreatown Plaza | Los Angeles, CA | Retail | $70.0M | 6.03% | Dec 2030 | n/a | n/a | Current |
| 29903 Agoura Property | Agoura, CA | Office | $67.2M | 4.193% | Feb 2030 | n/a | n/a | With the special servicer and 90+ days delinquent |
| Equinox Sports Club La | Los Angeles, CA | Retail | $66.4M | 6.717% | Jul 2030 | 1.46x | 100% | Current |
| Century Business Center | Hawthorne, CA | Industrial | $63.2M | 6.635% | Jun 2030 | n/a | n/a | Current |
| Figueroa Tower | Los Angeles, CA | Office | $53.6M | 7.519% | Jan 2030 | n/a | n/a | Current |
All loans maturing in 2030 · All Los Angeles-Long Beach-Anaheim loans
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.