Office · Washington, District of Columbia
Three Constitution Square
Public CMBS trusts hold $96.0M of the loan on Three Constitution Square at 2.579% that reaches its anticipated repayment date on May 1, 2031, in 4 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
- $96,000,000
- Original balance (same notes)
- $96,000,000
- Interest rate
- 2.579% fixed
- Originated
- May 14, 2021
- Maturity
- February 1, 2032
- Anticipated repayment date
- May 1, 2031 (the rate steps up if the loan is not repaid by then)
- Payments
- Interest only for the full term
- Prepayment lockout ends
- October 31, 2030
- Master servicer
- Trimont LLC
- Originator
- BANA
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 175 N Street Northeast, Washington, DC 20002
- Metro
- Washington-Arlington-Alexandria, DC-VA-MD-WV
- Rentable area
- 348,697 sq ft
- Built
- 2013
- Largest tenants
- DEPT OF JUSTICE GS-11B-016; DVA Federal Credit Union; DDC N NE-175 LLC
- Value at securitization
- $222.0M (Apr 2021)
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 4.97x | 5.35x |
| Occupancy | 100% | 100% |
| Net operating income (annualized from 3 months) | $12.5M | $13.4M |
| Debt yield | 14.0% |
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 2021-BNK35 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
- Net operating income is 8% above the underwritten figure ($13.4M a year against $12.5M; the latest statement covers 3 months, annualized).
- Debt service coverage moved from 4.97x at securitization to 5.35x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $96.0M | Current | No | 5.35x | 100% |
| August 2026 | $96.0M | Current | No | 5.35x | 100% |
| July 2026 | $96.0M | Current | No | 5.35x | 100% |
| June 2026 | $96.0M | Current | No | 5.35x | 100% |
| May 2026 | $96.0M | Current | No | 5.17x | 100% |
| April 2026 | $96.0M | Current | No | 5.17x | 100% |
| March 2026 | $96.0M | Current | No | 5.26x | 100% |
| February 2026 | $96.0M | Current | No | 5.26x | 100% |
| January 2026 | $96.0M | Current | No | 5.26x | 100% |
| December 2025 | $96.0M | Current | No | 5.34x | 100% |
| November 2025 | $96.0M | Current | No | 5.34x | 100% |
| October 2025 | $96.0M | Current | No | 5.34x | 100% |
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
The loan is split into 2 notes held by different trusts. Each trust reports its own piece.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| BANK 2021-BNK34 | 8 | $58,000,000 | Sep 2026 | SEC filing, September 29, 2026 |
| BANK 2021-BNK35 | 12 | $38,000,000 | Sep 2026 | SEC filing, October 1, 2026 |
Other Washington-Arlington-Alexandria loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| 1100 First Street NE | Washington, DC | Office | $146.0M | 3.002% | Oct 2031 | n/a | n/a | With the special servicer and 30-59 days delinquent |
| Project Embassy | Washington, DC | Mixed use | $140.0M | 7.542% | Aug 2031 | n/a | n/a | Current |
| National Cancer Institute Center | Frederick, MD | Office | $83.0M | 2.759% | Jun 2031 | 4.24x | 100% | Current |
| Unizo Four for 1100 First Street | Washington, DC | Office | $65.0M | 3.002% | Oct 2031 | n/a | n/a | With the special servicer and 90+ days delinquent |
| Mall at Prince Georges | Hyattsville, MD | Retail | $57.9M | 7.355% | Jun 2031 | n/a | n/a | Current |
| The Landing at Woodyard | Clinton, MD | Retail | $44.5M | 3.74% | Jul 2031 | 2.30x | 100% | Current |
| Crescent Gateway | Bethesda, MD | Mixed use | $43.0M | 4.03% | Feb 2031 | 1.55x | 100% | Current |
| 8111 Gatehouse Road | Falls Church, VA | Office | $37.2M | 3.623% | May 2031 | 1.74x | 51% | Current |
All loans maturing in 2031 · All Washington-Arlington-Alexandria 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.