Other · Shawnee, Kansas
Village of Shawnee, Inc.
12830 Johnson Drive, Shawnee, KS · Google Maps
Village of Shawnee, Inc. is financed with a $6.5M CMBS loan at 6.13% that reaches maturity on July 1, 2036, in 9 years and 8 months. As of the Nov 2026 servicer report its status is current.
The loan
- Balance in tracked trusts
- $6,477,905
- Original balance (same notes)
- $6,500,000
- Interest rate
- 6.13% fixed
- Originated
- June 30, 2026
- Maturity
- July 1, 2036
- Payments
- Amortizing over 30 years
- Prepayment premium ends
- March 30, 2036
- Master servicer
- National Cooperative Bank
- Originator
- National Cooperative Bank, N.A.
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- Partly defeased
The property
- Address
- 12830 Johnson Drive, Shawnee, KS 66216
- Metro
- Kansas City, MO-KS
- Units, rooms or beds
- 53
- Built
- 2015
- Value at securitization
- $15.0M (Apr 2026)
Performance
| Measure | At securitization | Latest |
|---|---|---|
| DSCR (NOI) | 1.92x | n/a |
| Occupancy | 95% | n/a |
| Net operating income | $911K | n/a |
Comparable loans: other properties in Kansas City, MO-KS, with NOI, occupancy and value.
Watch flags
Computed from the Benchmark 2026-B44 Mortgage Trust filing for the reporting period ending November 12, 2026, filed with the SEC November 3, 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.
Operating statement
| Annual | At securitization | Latest | Per unit |
|---|---|---|---|
| Revenue | $1.4M | n/a | |
| Operating expenses | $446K | n/a | |
| Net operating income | $911K | n/a | |
| Net cash flow | $898K | n/a | |
| Expense ratio | 32.9% | n/a |
From the servicer's Schedule AL report; 53 units.
Refinance and early payoff, at today's rates
This estimate uses today's Treasury curve and needs JavaScript.
Rough estimates, not quotes. New loan: the filed NOI divided by the coverage you set, at the Treasury yield for the term plus your spread. Early payoff: the present value of the remaining scheduled payments to the open date at today's Treasury yields, less the balance, which is roughly what defeasance or yield maintenance costs. Loan documents, fees and the securities bought change the real number. Treasury yields: U.S. Treasury daily par curve.
Where the loan sits
One trust holds this loan in the data.
| Trust | Asset no. in that trust | Balance | Report period | Source |
|---|---|---|---|---|
| Benchmark 2026-B44 Mortgage Trust | 32 | $6,477,905 | Nov 2026 | SEC filing, November 3, 2026 |
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending November 12, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.