Multifamily · Wilton Manors, Florida
Wilton Walk Townhomes
Wilton Walk Townhomes is financed with a $4.9M CMBS loan at 5.165% that reaches maturity on October 6, 2028, in 23 months. As of the Oct 2026 servicer report its status is current.
The loan
- Balance in tracked trusts
- $4,900,000
- Original balance (same notes)
- $4,900,000
- Interest rate
- 5.165% fixed
- Originated
- October 5, 2018
- Maturity
- October 6, 2028
- Payments
- Interest only for the full term
- Prepayment lockout ends
- July 5, 2028
- Master servicer
- Midland Loan Services
- Originator
- LoanCore Capital Markets LLC
Status
- Payment status
- Current (code 0)
- Special servicing
- No transfer reported
- Defeasance
- None reported
The property
- Address
- 603, 605, 609 & 611 NE 28th Street, Wilton Manors, FL 33334
- Metro
- Miami-Fort Lauderdale-West Palm Beach, FL
- Units, rooms or beds
- 18
- Built
- 2010, renovated 2018
- Value at securitization
- $7.2M (Jul 2018)
Performance
| At securitization | Latest (Jun 2026) | |
|---|---|---|
| DSCR (NOI) | 1.58x | 1.76x |
| Occupancy | 100% | 94% |
| Net operating income (annualized from 6 months) | $405K | $913K |
| Debt yield | 18.6% |
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 JPMCC Commercial Mortgage Securities Trust 2019-COR4 filing for the reporting period ending October 6, 2026, filed with the SEC October 21, 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
- Occupancy has fallen from 100% when the loan was securitized to 94%.
- Net operating income is 126% above the underwritten figure ($913K a year against $405K; the latest statement covers 6 months, annualized).
- Debt service coverage moved from 1.58x at securitization to 1.76x on the latest statements.
The last 12 monthly reports
| Report month | Balance | Payment status | Special servicer | DSCR | Occupancy |
|---|---|---|---|---|---|
| October 2026 | $4.9M | Current | No | 1.76x | 94% |
| September 2026 | $4.9M | Current | No | 1.76x | 94% |
| August 2026 | $4.9M | Current | No | n/a | n/a |
| July 2026 | $4.9M | Payment not received but still in grace period or not yet due | No | n/a | n/a |
| June 2026 | $4.9M | Current | No | n/a | n/a |
| May 2026 | $4.9M | Current | No | n/a | n/a |
| April 2026 | $4.9M | Payment not received but still in grace period or not yet due | No | 1.39x | 100% |
| March 2026 | $4.9M | Current | No | 1.39x | 100% |
| February 2026 | $4.9M | Current | No | 1.39x | 100% |
| January 2026 | $4.9M | 60-89 days delinquent | No | 1.39x | 100% |
| December 2025 | $4.9M | 30-59 days delinquent | No | 1.38x | 100% |
| November 2025 | $4.9M | Payment not received but still in grace period or not yet due | No | 1.38x | 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 |
|---|---|---|---|---|
| JPMCC Commercial Mortgage Securities Trust 2019-COR4 | 36 | $4,900,000 | Oct 2026 | SEC filing, October 21, 2026 |
Other Miami-Fort Lauderdale-West Palm Beach loans due in 2028
| Property | Location | Type | Balance | Rate | Matures | DSCR | Occ. | Status |
|---|---|---|---|---|---|---|---|---|
| Aventura Mall | Aventura, FL | Retail | $900.0M | 4.121% | Jul 2028 | n/a | n/a | Current |
| Town Center Aventura | Aventura, FL | Retail | $80.0M | 4.89% | Jul 2028 | 1.71x | 90% | Current |
| Miami Industrial Portfolio | Miami, FL | Industrial | $66.1M | 4.981% | Dec 2028 | 3.32x | 87% | Current |
| Promenade Shops at Aventura | Aventura, FL | Retail | $59.2M | 4.669% | Feb 2028 | 1.47x | 99% | Current |
| AutoNation | Fort Lauderdale, FL | Office | $55.0M | 8.25% | Dec 2028 | n/a | n/a | Current |
| Museum Tower | Miami, FL | Office | $47.0M | 6.546% | May 2028 | 1.66x | 91% | Current |
| Palm Glade Apartments | Belle Glade, FL | Multifamily | $45.0M | 6.685% | Jan 2028 | 1.84x | 98% | Current |
| Causeway Square | North Miami, FL | Mixed use | $43.2M | 5.265% | Nov 2028 | 1.66x | 95% | Current |
All loans maturing in 2028 · All Miami-Fort Lauderdale-West Palm Beach loans
Source: each trust's ABS-EE asset-data exhibit (Regulation AB Schedule AL) on SEC EDGAR, reporting period ending October 6, 2026. Servicers report these figures; cmbs.news does not audit them. How this page is built.