property record · Retail
98-1025 MOANALUA ROAD
Commercial property in Aiea, Honolulu County, Hawaii. Income, occupancy and loan, each figure linked to the filing it comes from.
Operating income
As reported to the trustee. DSCR below 1.0 means the property does not cover its debt service.
| As of | NOI | Revenue | Expenses | DSCR | Source |
|---|---|---|---|---|---|
| 2026-03-31 | 5,780,627 | 8,401,337 | 2,620,710 | 3.23 | evidence → |
| 2025-12-31 | 22,480,828 | 33,342,897 | 10,862,069 | 3.10 | evidence → |
| 2025-09-30 | 16,261,651 | 24,286,145 | 8,024,494 | 2.98 | evidence → |
| 2025-06-30 | 10,625,188 | 16,049,159 | 5,423,971 | 2.94 | evidence → |
| 2025-03-31 | 5,176,913 | 7,710,736 | 2,533,823 | 2.90 | evidence → |
| 2024-12-31 | 20,300,892 | 31,882,182 | 11,581,290 | 2.79 | evidence → |
| 2024-09-30 | 14,929,396 | 23,225,369 | 8,295,972 | 2.73 | evidence → |
| 2024-06-30 | 9,494,697 | 15,172,975 | 5,678,278 | 2.61 | evidence → |
| 2024-03-31 | 4,706,316 | 7,405,096 | 2,698,780 | 2.60 | evidence → |
| 2023-12-31 | 18,737,216 | 29,616,926 | 10,879,710 | 2.59 | evidence → |
| 2023-09-30 | 12,868,897 | 20,869,994 | 8,001,097 | 2.37 | evidence → |
| 2023-06-30 | 8,125,235 | 13,634,152 | 5,508,917 | 2.25 | evidence → |
| 2023-03-31 | 16,777,857 | 27,076,162 | 10,298,305 | 2.31 | evidence → |
| 2022-12-31 | 16,821,257 | 26,785,003 | 9,963,746 | 2.32 | evidence → |
| 2022-09-30 | 11,555,650 | 18,832,584 | 7,276,934 | 2.13 | evidence → |
| 2022-06-30 | 3,778,414 | 5,538,945 | 1,760,531 | 3.03 | evidence → |
| 2022-03-31 | 4,032,102 | 6,343,875 | 2,311,773 | 2.26 | evidence → |
| 2021-12-31 | 14,789,685 | 24,164,583 | 9,374,898 | 2.04 | evidence → |
| 2021-09-30 | 10,292,122 | 17,286,143 | 6,994,022 | 1.89 | evidence → |
| 2021-06-30 | 6,642,823 | 11,338,472 | 4,695,649 | 1.84 | evidence → |
| 2021-03-31 | 3,361,321 | 5,556,073 | 2,194,752 | 1.88 | evidence → |
| 2020-12-31 | 12,956,684 | 21,724,827 | 8,768,143 | 1.78 | evidence → |
| 2020-09-30 | 10,253,434 | 16,714,523 | 6,461,089 | 1.88 | evidence → |
| 2020-06-30 | 7,283,689 | 11,690,283 | 4,406,594 | 2.00 | evidence → |
| 2020-03-31 | 3,858,177 | 6,145,554 | 2,287,377 | 2.13 | evidence → |
| 2019-12-31 | 14,991,761 | 24,795,072 | 9,803,311 | 2.07 | evidence → |
| 2019-09-30 | 10,963,853 | 18,081,953 | 7,118,100 | 2.02 | evidence → |
| 2019-06-30 | 7,109,468 | 11,942,472 | 4,833,004 | 1.97 | evidence → |
| 2018-12-31 | 14,467,364 | 23,780,866 | 9,313,502 | 2.00 | evidence → |
| 2018-09-30 | 14,558,343 | 23,261,075 | 8,702,732 | 2.01 | evidence → |
| 2018-06-30 | 7,129,198 | 11,555,794 | 4,426,596 | 1.97 | evidence → |
| 2017-12-31 | 14,780,554 | 23,364,576 | 8,584,022 | 2.04 | evidence → |
| 2017-09-30 | 13,769,422 | 22,357,813 | 8,588,391 | 1.90 | evidence → |
| 2016-12-31 | 15,219,024 | 24,050,575 | 8,831,551 | 2.10 | evidence → |
| 2016-12-31 | 6,105,208 | 10,285,716 | 4,180,508 | 2.45 | evidence → |
Property record
| Field | Value | Source |
|---|---|---|
| collateral of | {"trust_cik": "0001706303", "entity_ref": "dc2f295e-28ac-4767-9a84-8833dbe91277", "originator": "BANA", "trust | evidence → |
| loan payment status | {"label": "Current", "value": "0", "loan_id": "4"} | evidence → |
| address | {"zip": "96701", "city": "Aiea", "state": "HI", "county": "Honolulu", "address": "98-1025 MOANALUA ROAD"} | evidence → |
| occupancy | {"basis": "most_recent", "value": 0.97} | evidence → |
| sqft | {"basis": "most_recent", "value": 154944} | evidence → |
| status | {"label": "Same as at Securitization", "value": "6", "defeased_label": "No Defeasance Occurred", "defeased_sta | evidence → |
| type | {"label": "Retail", "value": "RT"} | evidence → |
| valuation | {"basis": "securitization", "amount": 326190000, "source": "MAI", "currency": "USD", "source_label": "Appraisa | evidence → |
| valuation | {"basis": "securitization", "amount": 72000000, "source": "MAI", "currency": "USD", "source_label": "Appraisal | evidence → |
| year built | {"value": 1971, "renovated": 2005} | evidence → |