property record · Mixed Use
350 and 450 Water Street
Commercial property in Cambridge, Middlesex County, Massachusetts. 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 |
|---|---|---|---|---|---|
| 2025-12-31 | 80,093,684 | 95,140,270 | 15,046,586 | 3.48 | evidence → |
| 2025-09-30 | 81,030,688 | 95,516,076 | 14,485,388 | 3.51 | evidence → |
| 2025-06-30 | 80,260,914 | 95,169,788 | 14,908,874 | 3.49 | evidence → |
| 2024-09-30 | 80,381,524 | 93,440,724 | 13,059,200 | 3.47 | evidence → |
| 2023-12-31 | 76,535,443 | 91,915,224 | 15,379,781 | 3.32 | evidence → |
| 2023-06-30 | 75,540,211 | 89,296,193 | 13,755,982 | 3.31 | evidence → |
| 2022-09-30 | 66,918,171 | 81,155,574 | 14,237,403 | 2.90 | evidence → |
| 2022-06-30 | 68,023,016 | 80,758,404 | 12,735,388 | 2.98 | evidence → |
Property record
| Field | Value | Source |
|---|---|---|
| collateral of | {"trust_cik": "0001890702", "entity_ref": "89c5fa69-2aef-4f3f-b0d7-c5a219023e70", "originator": "3650 Real Est | evidence → |
| loan payment status | {"label": "Late Payment But Less Than 30 Days Delinquent", "value": "B", "loan_id": "1"} | evidence → |
| address | {"zip": "02141", "city": "Cambridge", "state": "MA", "county": "Middlesex", "address": "350 and 450 Water Stre | evidence → |
| occupancy | {"basis": "most_recent", "value": 1} | evidence → |
| sqft | {"basis": "securitization", "value": 915233} | evidence → |
| status | {"label": "Same as at Securitization", "value": "6", "defeased_label": "No Defeasance Occurred", "defeased_sta | evidence → |
| type | {"label": "Mixed Use", "value": "MU"} | evidence → |
| valuation | {"basis": "securitization", "amount": 1954000000, "source": "MAI", "currency": "USD", "source_label": "Apprais | evidence → |
| year built | {"value": 2021} | evidence → |