Retail · Little Elm, Texas
The Village at Eldorado
The Village at Eldorado is financed with a $14.4M CMBS loan at 4.93% that reaches maturity on February 11, 2029, in 2 years and 3 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $14,400,000
- Original balance (same notes)
- $14,800,000
- Interest rate
- 4.93% fixed
- Originated
- February 1, 2019
- Maturity
- February 11, 2029
- Payments
- Interest only for the full term
- Prepayment lockout ends
- November 10, 2028
- 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
- 2831, 2832, 2833 West El Dorado Parkway; 2587 Fm 423, Little Elm, TX 75068
- Metro
- Dallas-Fort Worth-Arlington, TX
- Rentable area
- 59,820 sq ft
- Built
- 2006, renovated 2008
- Largest tenants
- HMM Investment LLC dba Outta Bounds Bar & Grill; Radiant Autism Center LLC; SAI Veterinary Services PC dba Eldorado Pet Hospi
- Value at securitization
- $25.7M (Dec 2018)
Performance
| At securitization | Latest (Dec 2025) | |
|---|---|---|
| DSCR (NOI) | 1.94x | 1.93x |
| Occupancy | 95% | 83% |
| Net operating income | $1.4M | $1.4M |
| Debt yield | 9.7% |
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 BANK 2019-BNK17 filing for the reporting period ending September 11, 2026, filed with the SEC October 1, 2026.
- Occupancy down 10 points 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 95% when the loan was securitized to 83%.
- The filing gives May 2028 as the lease end date for the largest tenant (HMM Investment LLC dba Outta Bounds Bar & Grill), 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 | $14.4M | Current | No | 1.93x | 83% |
| August 2026 | $14.4M | Late payment but less than 30 days delinquent | No | 1.93x | 83% |
| July 2026 | $14.4M | Current | No | 1.93x | 83% |
| June 2026 | $14.4M | Current | No | 1.93x | 83% |
| May 2026 | $14.4M | Current | No | 1.93x | 83% |
| April 2026 | $14.4M | Current | No | 1.93x | 83% |
| March 2026 | $14.4M | Current | No | 1.93x | 83% |
| February 2026 | $14.4M | Current | No | 2.00x | 96% |
| January 2026 | $14.4M | Current | No | 2.00x | 96% |
| December 2025 | $14.4M | Current | No | 2.00x | 96% |
| November 2025 | $14.4M | Current | No | 2.00x | 96% |
| October 2025 | $14.4M | Current | No | 1.62x | 96% |
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 2019-BNK17 | 17 | $14,400,000 | Sep 2026 | SEC filing, October 1, 2026 |
Other Dallas-Fort Worth-Arlington loans due in 2029
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Stonebriar Centre | Frisco, TX | Retail | $255.0M | 6.999% | Jul 2029 | 2.44x | 93% | Current |
| Legacy Corporate Centre I & II | Plano, TX | Office | $167.4M | 3.37% | Aug 2029 | n/a | n/a | Current |
| Renaissance Plano | Plano, TX | Hotel | $78.4M | 4.45% | Jul 2029 | 2.90x | 68% | Current |
| International Plaza II | Dallas, TX | Office | $78.3M | 7.43% | Oct 2029 | 1.98x | 97% | Current |
| Warwick Melrose & Allerton | Dallas, TX | Hotel | $78.0M | 8.14% | Mar 2029 | n/a | n/a | Current |
| One At&t | Dallas, TX | Office | $71.5M | 4.39% | Jan 2029 | 2.69x | 100% | Current |
| One At&t Plaza | Dallas, TX | Office | $60.0M | 4.39% | Jan 2029 | n/a | n/a | Current |
| Timber Creek Crossing | Dallas, TX | Retail | $57.5M | 6.175% | Feb 2029 | 1.59x | 100% | Current |
All loans maturing in 2029 · All Dallas-Fort Worth-Arlington 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.