Retail portfolio, 3 properties · Multiple locations
Walgreens Sale-Leaseback Portfolio - NV,FL,TX
This portfolio is financed with a $9.7M CMBS loan at 3.612% that reaches maturity on March 11, 2031, in 4 years and 4 months. As of the Sep 2026 servicer report, the latest filed for this loan, its status is current.
The loan
- Balance in tracked trusts
- $9,687,741
- Original balance (same notes)
- $9,775,000
- Interest rate
- 3.612% fixed
- Originated
- February 23, 2021
- Maturity
- March 11, 2031
- Payments
- Interest only for 60 months, then amortizing
- Prepayment lockout ended
- April 10, 2025
- Prepayment premium ends
- December 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
- Value at securitization
- $14.4M
Performance
| At securitization | Latest (Mar 2026) | |
|---|---|---|
| DSCR (NOI) | 1.39x | 2.15x |
| Occupancy | 100% | 100% |
| Net operating income (annualized from 3 months) | $741K | $770K |
| Debt yield | 8.0% |
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-BNK32 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
- Debt service coverage moved from 1.39x at securitization to 2.15x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| September 2026 | $9.7M | Current | No | 2.15x | 100% |
| August 2026 | $9.7M | Current | No | 2.15x | 100% |
| July 2026 | $9.7M | Current | No | 2.15x | 100% |
| June 2026 | $9.7M | Current | No | 2.15x | 100% |
| May 2026 | $9.7M | Current | No | 2.09x | 100% |
| April 2026 | $9.8M | Late payment but less than 30 days delinquent | No | 2.09x | 100% |
| March 2026 | $9.8M | Current | No | 2.09x | 100% |
| February 2026 | $9.8M | Current | No | 2.09x | 100% |
| January 2026 | $9.8M | Current | No | 2.09x | 100% |
| December 2025 | $9.8M | Current | No | 2.09x | 100% |
| November 2025 | $9.8M | Current | No | 2.09x | 100% |
| October 2025 | $9.8M | Current | No | 2.09x | 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 2021-BNK32 | 26 | $9,687,741 | Sep 2026 | SEC filing, October 1, 2026 |
Other retail loans due in 2031
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| The Domain | Austin, TX | Retail | $210.0M | 3.094% | Jul 2031 | 6.51x | 98% | Current |
| Northshore Mall | Peabody, MA | Retail | $175.0M | 6.355% | Jan 2031 | 2.36x | 93% | Current |
| Deptford Mall | Deptford, NJ | Retail | $115.0M | 6.95% | May 2031 | n/a | n/a | Current |
| La Encantada | Tuscon, AZ | Retail | $102.0M | 3.361% | Oct 2031 | 3.38x | 93% | Current |
| Glendale Fashion Center | Glendale, CA | Retail | $100.0M | 6.518% | Jul 2031 | n/a | n/a | Current |
| The Veranda | Concord, CA | Retail | $100.0M | 2.99% | Oct 2031 | 3.66x | 96% | Current |
| Clackamas Town Center | Happy Valley, OR | Retail | $97.0M | 6.96% | Sep 2031 | n/a | n/a | Current |
| La Habra Marketplace | La Habra, CA | Retail | $95.0M | 3.70% | Dec 2031 | 2.67x | 99% | Current |
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.