Retail · Grapevine, Texas
Towers of Grapevine
Towers of Grapevine is financed with a $5.1M CMBS loan at 5.04% that reaches maturity on December 1, 2026, in 1 month. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $5,103,269
- Original balance (same notes)
- $6,000,000
- Interest rate
- 5.04% fixed
- Originated
- November 15, 2016
- Maturity
- December 1, 2026
- Payments
- Interest only for 12 months, then amortizing
- Prepayment lockout ended
- August 31, 2026
- Master servicer
- Trimont LLC
- Originator
- MSMCH
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 1401 William D. Tate Avenue, Grapevine, TX 76051
- Metro
- Dallas-Fort Worth-Arlington, TX
- Rentable area
- 14,933 sq ft
- Built
- 2012
- Largest tenants
- WWYM Inc. dba Grimaldi's; AT & T; Jimmy John's
- Value at securitization
- $9.8M (Oct 2016)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.45x | 1.70x |
| Occupancy | 88% | 100% |
| Net operating income (annualized from 6 months) | $564K | $667K |
| Debt yield | 13.1% |
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 of America Merrill Lynch Commercial Mortgage Trust 2017-BNK3 filing for the reporting period ending September 11, 2026, filed with the SEC September 29, 2026.
- Matures within 12 months
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 88% when the loan was securitized to 100%.
- Net operating income is 18% above the underwritten figure ($667K a year against $564K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 1.45x at securitization to 1.70x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $5.1M | Current | No | 1.70x | 100% |
| August 2026 | $5.1M | Current | No | 1.70x | 100% |
| July 2026 | $5.1M | Current | No | 1.63x | 100% |
| June 2026 | $5.1M | Current | No | 1.63x | 100% |
| May 2026 | $5.1M | Current | No | 1.65x | 100% |
| April 2026 | $5.2M | Current | No | 1.65x | 100% |
| March 2026 | $5.2M | Current | No | 1.65x | 100% |
| February 2026 | $5.2M | Current | No | 1.63x | 100% |
| January 2026 | $5.2M | Current | No | 1.63x | 100% |
| December 2025 | $5.2M | Current | No | 1.63x | 100% |
| November 2025 | $5.2M | Current | No | 1.63x | 100% |
| October 2025 | $5.2M | Current | No | 1.64x | 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
One trust holds this loan in the data.
| Trust | Loan no. | Balance | Report period | Source |
|---|---|---|---|---|
| Bank of America Merrill Lynch Commercial Mortgage Trust 2017-BNK3 | 43 | $5,103,269 | Sep 2026 | SEC filing, September 29, 2026 |
Other Dallas-Fort Worth-Arlington loans due in 2026
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Fort Worth Residence Inn | Fort Worth, TX | Hotel | $11.7M | 5.00% | Dec 2026 | 2.01x | 80% | Current |
| Legacy Lakes Plaza | Frisco, TX | Mixed use | $3.2M | 4.44% | Nov 2026 | 2.24x | 100% | Current |
| Crowley Mini Storage | Crowley, TX | Self storage | $1.7M | 5.18% | Dec 2026 | 1.86x | 70% | Current |
All loans maturing in 2026 · 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.