Detail sections for the 52 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
Loan 6A
Property
Loan 6A
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$12.2M
Current balance
$12.0M (September 2026)
Share of deal balance
2.5%
Interest rate at origination
5.49%
Current interest rate
5.49%
Origination date
02-27-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
not yet reported
Loan servicer
not yet reported
Originator
Bank of America, National Association, Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
Loan 6B
Property
Loan 6B
Address
not yet reported
Property type
not yet reported
Units, beds or keys
not yet reported
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$12.2M
Current balance
$12.0M (September 2026)
Share of deal balance
2.5%
Interest rate at origination
5.49%
Current interest rate
5.49%
Origination date
02-27-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
not yet reported
Servicer
not yet reported
Loan servicer
not yet reported
Originator
Bank of America, National Association, Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
ALLEY POND OWNERS CORP.
Property
ALLEY POND OWNERS CORP.
Address
78-09 SPRINGFIELD BLVD; BAYSIDE, NY 11364
Property type
Healthcare
Units, beds or keys
550
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
2005
Original balance
$12.0M
Current balance
$11.8M (September 2026)
Share of deal balance
2.4%
Interest rate at origination
6.17%
Current interest rate
6.17%
Origination date
03-31-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$176.5M
01-30-2025
MAI
Most recent reported
$176.5M
2025-03-17
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
Southern 2-Pack
Property
Southern 2-Pack
Address
not yet reported
Property type
Multifamily
Units, beds or keys
70
Net rentable square feet
not yet reported
Year built
not yet reported
Year last renovated
not yet reported
Original balance
$8.7M
Current balance
$8.7M (September 2026)
Share of deal balance
1.8%
Interest rate at origination
7.01%
Current interest rate
7.01%
Origination date
04-17-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-05-01
Prepayment lockout end
01-31-2035
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.4M
not yet reported
not yet reported
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$1.0M
Operating expenses
$305,344
Net operating income
$700,694
Net cash flow
$683,194
DSCR (net cash flow)
1.11
DSCR (net operating income)
1.14
Occupancy
95%
Servicer advances outstanding
$0
MARINAS EDGE
Property
MARINAS EDGE
Address
10-50 DAVENPORT AVENUE; New Rochelle, NY 10805
Property type
Multifamily
Units, beds or keys
211
Net rentable square feet
not yet reported
Year built
1951
Year last renovated
not yet reported
Original balance
$8.0M
Current balance
$8.0M (September 2026)
Share of deal balance
1.6%
Interest rate at origination
5.97%
Current interest rate
5.97%
Origination date
05-01-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-05-01
Prepayment lockout end
05-31-2027
Yield maintenance end
12-31-2034
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$33.8M
01-01-2029
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$3.6M
Operating expenses
$2.7M
Net operating income
$917,711
Net cash flow
$864,961
DSCR (net cash flow)
1.79
DSCR (net operating income)
1.90
Occupancy
95%
Servicer advances outstanding
$0
1801 - 1815 WESTCHESTER AVENUE
Property
1801 - 1815 WESTCHESTER AVENUE
Address
1801-1815 WESTCHESTER AVENUE; Bronx, NY 10472
Property type
Mixed use
Units, beds or keys
not yet reported
Net rentable square feet
21,798
Year built
1928
Year last renovated
not yet reported
Original balance
$7.9M
Current balance
$7.8M (September 2026)
Share of deal balance
1.6%
Interest rate at origination
6.50%
Current interest rate
6.50%
Origination date
04-03-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-05-01
Prepayment lockout end
12-31-2034
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.5M
02-14-2025
MAI
Largest tenants
Tenant
Square feet
Lease expiration
Cesar Velez
4,350
12-31-2027
Sumeeta Debidayal
2,700
12-31-2027
IC Wholesale Inc.
2,542
12-31-2029
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$1.3M
Operating expenses
$369,001
Net operating income
$959,001
Net cash flow
$918,000
DSCR (net cash flow)
1.54
DSCR (net operating income)
1.61
Occupancy
100%
Servicer advances outstanding
$0
128 MACDOUGAL STREET
Property
128 MACDOUGAL STREET
Address
128 MACDOUGAL STREET; New York, NY 10012
Property type
Mixed use
Units, beds or keys
20
Net rentable square feet
not yet reported
Year built
1893
Year last renovated
1966
Original balance
$7.1M
Current balance
$7.1M (September 2026)
Share of deal balance
1.5%
Interest rate at origination
6.31%
Current interest rate
6.31%
Origination date
03-17-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-04-01
Prepayment lockout end
12-31-2034
Yield maintenance end
not yet reported
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.4M
12-18-2024
MAI
Largest tenants
Tenant
Square feet
Lease expiration
POMMES FRITES
850
05-31-2030
GRAB AND GO MARKE
800
08-31-2034
The three largest tenants as reported in the latest asset-level record.
Latest financials
Financial period end (latest)
06-30-2026
Revenue
$469,786
Operating expenses
$214,433
Net operating income
$255,353
Net cash flow
$251,368
DSCR (net cash flow)
1.11
DSCR (net operating income)
1.13
Occupancy
95%
Servicer advances outstanding
$0
THE CURTIS RESIDENCE LTD.
Property
THE CURTIS RESIDENCE LTD.
Address
123-25 82ND AVE; KEW GARDENS, NY 11415
Property type
Healthcare
Units, beds or keys
108
Net rentable square feet
not yet reported
Year built
1951
Year last renovated
2022
Original balance
$6.0M
Current balance
$6.0M (September 2026)
Share of deal balance
1.2%
Interest rate at origination
6.22%
Current interest rate
6.22%
Origination date
04-30-2025
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$27.0M
02-18-2025
MAI
Most recent reported
$27.0M
2025-02-18
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
01-31-2017
Revenue
$447,517
Operating expenses
$358,968
Net operating income
$88,549
Net cash flow
$88,549
DSCR (net cash flow)
0.94
DSCR (net operating income)
0.94
Occupancy
95%
Servicer advances outstanding
$0
34-15 PROPERTIES LTD.
Property
34-15 PROPERTIES LTD.
Address
34-15 74TH ST; JACKSON HEIGHTS, NY 11372
Property type
Healthcare
Units, beds or keys
160
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
2002
Original balance
$5.5M
Current balance
$5.5M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.42%
Current interest rate
6.42%
Origination date
11-18-2024
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$63.6M
09-11-2024
MAI
Most recent reported
$63.6M
2024-10-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
STORQUEST - TEMPE
Property
STORQUEST - TEMPE
Address
1835 EAST WARNER ROAD; Tempe, AZ 85284
Property type
Self storage
Units, beds or keys
430
Net rentable square feet
52,540
Year built
1997
Year last renovated
not yet reported
Original balance
$5.2M
Current balance
$5.2M (September 2026)
Share of deal balance
1.1%
Interest rate at origination
6.44%
Current interest rate
6.44%
Origination date
05-05-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-06-01
Prepayment lockout end
06-30-2027
Yield maintenance end
11-30-2034
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.4M
03-22-2025
MAI
Latest financials
Financial period end (latest)
03-31-2026
Revenue
$204,953
Operating expenses
$73,804
Net operating income
$131,149
Net cash flow
$129,573
DSCR (net cash flow)
1.53
DSCR (net operating income)
1.55
Occupancy
84%
Servicer advances outstanding
$0
510 EAST 86TH STREET OWNERS, INC.
Property
510 EAST 86TH STREET OWNERS, INC.
Address
510 EAST 86TH ST; NEW YORK, NY 10028
Property type
Healthcare
Units, beds or keys
90
Net rentable square feet
not yet reported
Year built
1958
Year last renovated
0
Original balance
$5.0M
Current balance
$5.0M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.61%
Current interest rate
6.61%
Origination date
01-23-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$100.8M
12-12-2024
not yet reported
Most recent reported
$100.8M
2025-01-10
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
800 GRAND CONCOURSE OWNERS, INC.
Property
800 GRAND CONCOURSE OWNERS, INC.
Address
800 GRAND CONCOURSE; BRONX, NY 10451
Property type
Healthcare
Units, beds or keys
250
Net rentable square feet
not yet reported
Year built
1955
Year last renovated
0
Original balance
$5.0M
Current balance
$4.8M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.67%
Current interest rate
6.67%
Origination date
12-27-2024
Original term
120 months
Amortization term
240 months
Interest-only period
not yet reported
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$63.0M
10-01-2024
not yet reported
Most recent reported
$63.0M
2024-10-01
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
SHERBROOKE SMITHTOWN OWNERS CORP.
Property
SHERBROOKE SMITHTOWN OWNERS CORP.
Address
355 ROUTE 111; SMITHTOWN, NY 11787
Property type
Healthcare
Units, beds or keys
48
Net rentable square feet
not yet reported
Year built
1963
Year last renovated
0
Original balance
$4.8M
Current balance
$4.8M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.75%
Current interest rate
6.75%
Origination date
01-29-2025
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.6M
12-02-2024
MAI
Most recent reported
$15.6M
2024-12-02
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
319 E. 50 ST. OWNERS CORP.
Property
319 E. 50 ST. OWNERS CORP.
Address
319 EAST 50TH ST; NEW YORK, NY 10022
Property type
Healthcare
Units, beds or keys
101
Net rentable square feet
not yet reported
Year built
1931
Year last renovated
2014
Original balance
$4.8M
Current balance
$4.8M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
6.40%
Current interest rate
6.40%
Origination date
02-25-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$64.1M
10-31-2024
Non-MAI
Most recent reported
$64.1M
2024-10-31
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
250-255 CENTRAL AVENUE
Property
250-255 CENTRAL AVENUE
Address
250-255 CENTRAL AVENUE; Lawrence, NY 11559
Property type
Multifamily
Units, beds or keys
65
Net rentable square feet
not yet reported
Year built
1947
Year last renovated
not yet reported
Original balance
$4.7M
Current balance
$4.7M (September 2026)
Share of deal balance
1.0%
Interest rate at origination
5.90%
Current interest rate
5.90%
Origination date
03-31-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-04-01
Prepayment lockout end
03-31-2027
Yield maintenance end
11-30-2034
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$22.3M
02-19-2025
MAI
Latest financials
Financial period end (latest)
not yet reported
Revenue
not yet reported
Operating expenses
not yet reported
Net operating income
not yet reported
Net cash flow
not yet reported
DSCR (net cash flow)
not yet reported
DSCR (net operating income)
not yet reported
Occupancy
not yet reported
Servicer advances outstanding
$0
37-31 73RD STREET OWNERS CORP.
Property
37-31 73RD STREET OWNERS CORP.
Address
37-31 73RD ST; FLUSHING, NY 11372
Property type
Healthcare
Units, beds or keys
155
Net rentable square feet
not yet reported
Year built
1962
Year last renovated
1990
Original balance
$4.6M
Current balance
$4.5M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.62%
Current interest rate
6.62%
Origination date
12-30-2024
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$71.3M
10-08-2024
MAI
Most recent reported
$71.3M
2024-10-22
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
09-30-2018
Revenue
$1.3M
Operating expenses
$970,847
Net operating income
$283,014
Net cash flow
$283,014
DSCR (net cash flow)
1.29
DSCR (net operating income)
1.29
Occupancy
95%
Servicer advances outstanding
$0
1040 NEILSON STREET OWNERS CORP.
Property
1040 NEILSON STREET OWNERS CORP.
Address
1040 NEILSON ST; FAR ROCKAWAY, NY 11691
Property type
Healthcare
Units, beds or keys
84
Net rentable square feet
not yet reported
Year built
1960
Year last renovated
0
Original balance
$4.4M
Current balance
$4.4M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.42%
Current interest rate
6.42%
Origination date
11-21-2024
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.8M
08-16-2024
MAI
Most recent reported
$13.8M
2024-09-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
JEFFERSON AVENUE OWNERS CORP.
Property
JEFFERSON AVENUE OWNERS CORP.
Address
1 JEFFERSON AVE; ROCKVILLE CENTRE, NY 11570
Property type
Healthcare
Units, beds or keys
120
Net rentable square feet
not yet reported
Year built
1948
Year last renovated
2002
Original balance
$4.2M
Current balance
$4.2M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.30%
Current interest rate
6.30%
Origination date
12-06-2024
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$43.6M
10-22-2024
MAI
Most recent reported
$43.6M
2024-11-21
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
HAWTHORNE GARDENS OWNERS CORP.
Property
HAWTHORNE GARDENS OWNERS CORP.
Address
133-159 SMITH ST; FREEPORT, NY 11520
Property type
Healthcare
Units, beds or keys
77
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2007
Original balance
$3.8M
Current balance
$3.8M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
6.32%
Current interest rate
6.32%
Origination date
03-28-2025
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$19.3M
01-06-2025
Non-MAI
Most recent reported
$25.4M
2025-01-06
MAI
Change from securitization to the most recent reported valuation: 31.6%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
WINDSOR TERRACE APTS., INC.
Property
WINDSOR TERRACE APTS., INC.
Address
176 SEELEY ST; BROOKLYN, NY 11218
Property type
Healthcare
Units, beds or keys
54
Net rentable square feet
not yet reported
Year built
1938
Year last renovated
2005
Original balance
$3.8M
Current balance
$3.7M (September 2026)
Share of deal balance
0.8%
Interest rate at origination
6.37%
Current interest rate
6.37%
Origination date
02-26-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$38.6M
12-26-2024
MAI
Most recent reported
$38.6M
2025-02-05
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
16 MAIN STREET OWNERS, INC.
Property
16 MAIN STREET OWNERS, INC.
Address
16 MAIN ST; EAST ROCKAWAY, NY 11518
Property type
Healthcare
Units, beds or keys
72
Net rentable square feet
not yet reported
Year built
1959
Year last renovated
2016
Original balance
$3.6M
Current balance
$3.6M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
6.08%
Current interest rate
6.08%
Origination date
03-31-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$19.4M
02-19-2025
MAI
Most recent reported
$19.4M
2025-03-28
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
2221 PALMER AVENUE CORPORATION
Property
2221 PALMER AVENUE CORPORATION
Address
2221 PALMER AVE; NEW ROCHELLE, NY 10801
Property type
Healthcare
Units, beds or keys
126
Net rentable square feet
not yet reported
Year built
1966
Year last renovated
2017
Original balance
$3.5M
Current balance
$3.4M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
6.39%
Current interest rate
6.39%
Origination date
02-25-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$24.9M
01-29-2025
MAI
Most recent reported
$24.9M
2025-02-17
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
495 ODELL AVENUE
Property
495 ODELL AVENUE
Address
495 ODELL AVENUE; Yonkers, NY 10703
Property type
Multifamily
Units, beds or keys
96
Net rentable square feet
not yet reported
Year built
1964
Year last renovated
not yet reported
Original balance
$3.5M
Current balance
$3.4M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
5.70%
Current interest rate
5.70%
Origination date
03-31-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-04-01
Prepayment lockout end
03-31-2027
Yield maintenance end
09-30-2034
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Morgan Stanley Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$16.5M
02-14-2025
MAI
Latest financials
Financial period end (latest)
12-31-2025
Revenue
$1.9M
Operating expenses
$1.3M
Net operating income
$623,918
Net cash flow
$596,439
DSCR (net cash flow)
2.45
DSCR (net operating income)
2.56
Occupancy
100%
Servicer advances outstanding
$0
STORQUEST - TAHOE VISTA
Property
STORQUEST - TAHOE VISTA
Address
590 NATIONAL AVENUE; Tahoe Vista, CA 96148
Property type
Self storage
Units, beds or keys
211
Net rentable square feet
17,895
Year built
1999
Year last renovated
not yet reported
Original balance
$3.4M
Current balance
$3.4M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
6.32%
Current interest rate
6.32%
Origination date
05-06-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-06-01
Prepayment lockout end
06-30-2027
Yield maintenance end
11-30-2034
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Bank of America, National Association
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.0M
03-26-2025
MAI
Latest financials
Financial period end (latest)
09-30-2025
Revenue
$475,398
Operating expenses
$156,971
Net operating income
$318,427
Net cash flow
$317,085
DSCR (net cash flow)
1.94
DSCR (net operating income)
1.95
Occupancy
89%
Servicer advances outstanding
$0
100 RANDALL AVENUE OWNERS CORP.
Property
100 RANDALL AVENUE OWNERS CORP.
Address
100 RANDALL AVE; FREEPORT, NY 11520
Property type
Healthcare
Units, beds or keys
44
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
1997
Original balance
$3.2M
Current balance
$3.2M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.40%
Current interest rate
6.40%
Origination date
12-20-2024
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$9.3M
09-25-2024
not yet reported
Most recent reported
$9.3M
2024-10-07
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
3176 DECATUR AVENUE OWNERS, INC
Property
3176 DECATUR AVENUE OWNERS, INC
Address
3176 DECATUR AVE; BRONX, NY 10467
Property type
Healthcare
Units, beds or keys
62
Net rentable square feet
not yet reported
Year built
1960
Year last renovated
2004
Original balance
$3.2M
Current balance
$3.2M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
6.11%
Current interest rate
6.11%
Origination date
03-28-2025
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$11.4M
02-21-2025
MAI
Most recent reported
$11.4M
2025-02-21
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
12 WESTCHESTER AVENUE TENANTS CORP
Property
12 WESTCHESTER AVENUE TENANTS CORP
Address
12 WESTCHESTER AVE; WHITE PLAINS, NY 10601
Property type
Healthcare
Units, beds or keys
75
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2005
Original balance
$3.2M
Current balance
$3.2M (September 2026)
Share of deal balance
0.7%
Interest rate at origination
6.01%
Current interest rate
6.01%
Origination date
03-31-2025
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.8M
02-05-2025
MAI
Most recent reported
$21.8M
2025-02-21
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
333 EAST 53 TENANTS CORP.
Property
333 EAST 53 TENANTS CORP.
Address
333 EAST 53RD ST; NEW YORK, NY 10022
Property type
Healthcare
Units, beds or keys
161
Net rentable square feet
not yet reported
Year built
1930
Year last renovated
2018
Original balance
$3.1M
Current balance
$3.1M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
6.42%
Current interest rate
6.42%
Origination date
02-28-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$93.5M
12-18-2024
Non-MAI
Most recent reported
$93.5M
2024-12-30
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
6035 BROADWAY OWNERS CORP.
Property
6035 BROADWAY OWNERS CORP.
Address
6035 BROADWAY; BRONX, NY 10471
Property type
Healthcare
Units, beds or keys
104
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
2003
Original balance
$3.2M
Current balance
$3.0M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
5.84%
Current interest rate
5.84%
Origination date
09-27-2024
Original term
120 months
Amortization term
180 months
Interest-only period
not yet reported
Scheduled maturity
2034-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
03-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$31.8M
06-14-2024
not yet reported
Most recent reported
$31.8M
2024-08-05
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
CHELTONCORT OWNERS CORP.
Property
CHELTONCORT OWNERS CORP.
Address
360 WEST 21ST ST; NEW YORK, NY 10011
Property type
Healthcare
Units, beds or keys
48
Net rentable square feet
not yet reported
Year built
1896
Year last renovated
2015
Original balance
$3.0M
Current balance
$3.0M (September 2026)
Share of deal balance
0.6%
Interest rate at origination
6.11%
Current interest rate
6.11%
Origination date
04-29-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$34.8M
02-05-2025
MAI
Most recent reported
$34.8M
2025-02-19
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
NETHERLAND GARDENS OWNERS, INC. AKA NETHERLAND GARDENS OWNERS INC.
Property
NETHERLAND GARDENS OWNERS, INC. AKA NETHERLAND GARDENS OWNERS INC.
Address
2 SOUNDVIEW AVE; WHITE PLAINS, NY 10606
Property type
Healthcare
Units, beds or keys
59
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
0
Original balance
$2.9M
Current balance
$2.9M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.62%
Current interest rate
6.62%
Origination date
11-25-2024
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$10.7M
10-22-2024
MAI
Most recent reported
$10.7M
2024-11-08
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
620 BROADWAY HOUSING CORP.
Property
620 BROADWAY HOUSING CORP.
Address
620 BROADWAY; NEW YORK, NY 10012
Property type
Healthcare
Units, beds or keys
11
Net rentable square feet
not yet reported
Year built
1900
Year last renovated
0
Original balance
$2.7M
Current balance
$2.7M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.77%
Current interest rate
6.77%
Origination date
12-27-2024
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$42.0M
10-02-2024
not yet reported
Most recent reported
$42.0M
2024-10-29
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
DENN OWNERS CORPORATION
Property
DENN OWNERS CORPORATION
Address
2835 WEBB AVE; BRONX, NY 10468
Property type
Healthcare
Units, beds or keys
73
Net rentable square feet
not yet reported
Year built
1957
Year last renovated
1995
Original balance
$2.6M
Current balance
$2.6M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
6.56%
Current interest rate
6.56%
Origination date
02-25-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$14.7M
01-09-2025
MAI
Most recent reported
$14.7M
2025-01-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
109-111 N. BROADWAY APT. CORP.
Property
109-111 N. BROADWAY APT. CORP.
Address
109-111 N BROADWAY; WHITE PLAINS, NY 10603
Property type
Healthcare
Units, beds or keys
51
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
0
Original balance
$2.5M
Current balance
$2.5M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.28%
Current interest rate
6.28%
Origination date
12-27-2024
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.7M
10-29-2024
MAI
Most recent reported
$15.7M
2024-12-04
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
3210 ARLINGTON AVE. OWNERS CORP.
Property
3210 ARLINGTON AVE. OWNERS CORP.
Address
3210 ARLINGTON AVE; BRONX, NY 10463
Property type
Healthcare
Units, beds or keys
66
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2002
Original balance
$2.5M
Current balance
$2.5M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.60%
Current interest rate
6.60%
Origination date
01-23-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$17.5M
12-04-2024
not yet reported
Most recent reported
$17.5M
2024-12-12
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
585 MCLEAN OWNERS, INC.
Property
585 MCLEAN OWNERS, INC.
Address
585 MCLEAN AVE; WESTCHESTER, NY 10705
Property type
Healthcare
Units, beds or keys
41
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2004
Original balance
$2.3M
Current balance
$2.3M (September 2026)
Share of deal balance
0.5%
Interest rate at origination
6.62%
Current interest rate
6.62%
Origination date
04-30-2025
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-05-01
Prepayment lockout end
not yet reported
Yield maintenance end
10-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$7.1M
02-07-2025
Non-MAI
Most recent reported
$7.1M
2025-02-20
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
WESTMINSTER HALL APARTMENTS CORP.
Property
WESTMINSTER HALL APARTMENTS CORP.
Address
4 MAPLE DR; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
95
Net rentable square feet
not yet reported
Year built
1929
Year last renovated
0
Original balance
$2.0M
Current balance
$2.0M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.51%
Current interest rate
6.51%
Origination date
11-26-2024
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$34.5M
10-02-2024
MAI
Most recent reported
$34.5M
2024-10-24
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
GRAND STREET ARTISTS COOPERATIVE, INC.
Property
GRAND STREET ARTISTS COOPERATIVE, INC.
Address
64-70 GRAND ST; NEW YORK, NY 10013
Property type
Healthcare
Units, beds or keys
18
Net rentable square feet
not yet reported
Year built
1900
Year last renovated
2000
Original balance
$2.0M
Current balance
$2.0M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.43%
Current interest rate
6.43%
Origination date
11-21-2024
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$55.3M
09-26-2024
not yet reported
Most recent reported
$55.3M
2024-11-21
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
HEARTH HOUSE OWNERS CORP.
Property
HEARTH HOUSE OWNERS CORP.
Address
50 AVENUE A; NEW YORK, NY 10009
Property type
Healthcare
Units, beds or keys
17
Net rentable square feet
not yet reported
Year built
1910
Year last renovated
2009
Original balance
$2.0M
Current balance
$2.0M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.60%
Current interest rate
6.60%
Origination date
01-21-2025
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$25.4M
11-25-2024
MAI
Most recent reported
$25.4M
2025-01-09
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
FAIRFIELD TENANT CORP.
Property
FAIRFIELD TENANT CORP.
Address
3206 FAIRFIELD AVE; RIVERDALE, NY 10463
Property type
Healthcare
Units, beds or keys
55
Net rentable square feet
not yet reported
Year built
1953
Year last renovated
2010
Original balance
$2.0M
Current balance
$2.0M (September 2026)
Share of deal balance
0.4%
Interest rate at origination
6.41%
Current interest rate
6.41%
Origination date
02-28-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-03-01
Prepayment lockout end
not yet reported
Yield maintenance end
08-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.9M
01-15-2025
Non-MAI
Most recent reported
$15.9M
2025-01-15
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
7 GREAT JONES CORP.
Property
7 GREAT JONES CORP.
Address
7 GREAT JONES ST; NEW YORK, NY 10012
Property type
Healthcare
Units, beds or keys
7
Net rentable square feet
not yet reported
Year built
1900
Year last renovated
0
Original balance
$1.8M
Current balance
$1.8M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.53%
Current interest rate
6.53%
Origination date
11-22-2024
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$18.9M
09-27-2024
MAI
Most recent reported
$18.9M
2024-10-22
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
50-21 OWNERS LTD.
Property
50-21 OWNERS LTD.
Address
50-21 39TH PL; SUNNYSIDE, NY 11104
Property type
Healthcare
Units, beds or keys
50
Net rentable square feet
not yet reported
Year built
1961
Year last renovated
0
Original balance
$1.8M
Current balance
$1.7M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.74%
Current interest rate
6.74%
Origination date
12-30-2024
Original term
120 months
Amortization term
480 months
Interest-only period
not yet reported
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$15.2M
10-15-2024
MAI
Most recent reported
$15.2M
2024-11-20
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
24-26 EAST 82ND STREET TENANTS CORP.
Property
24-26 EAST 82ND STREET TENANTS CORP.
Address
24-26 EAST 82ND ST; NEW YORK, NY 10028
Property type
Healthcare
Units, beds or keys
11
Net rentable square feet
not yet reported
Year built
1982
Year last renovated
0
Original balance
$1.6M
Current balance
$1.6M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.44%
Current interest rate
6.44%
Origination date
11-18-2024
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$33.6M
10-08-2024
not yet reported
Most recent reported
$33.6M
2024-10-22
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
CHARLES ST. TENANTS CORP.
Property
CHARLES ST. TENANTS CORP.
Address
151-157 CHARLES ST; NEW YORK, NY 10014
Property type
Healthcare
Units, beds or keys
12
Net rentable square feet
not yet reported
Year built
1978
Year last renovated
0
Original balance
$1.6M
Current balance
$1.5M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
5.89%
Current interest rate
5.89%
Origination date
09-25-2024
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2034-10-01
Prepayment lockout end
not yet reported
Yield maintenance end
03-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$31.6M
08-01-2024
not yet reported
Most recent reported
$31.6M
2024-08-16
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
25 CHAPEL CORP.
Property
25 CHAPEL CORP.
Address
25 CHAPEL PL; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
39
Net rentable square feet
not yet reported
Year built
1965
Year last renovated
2000
Original balance
$1.5M
Current balance
$1.5M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
6.18%
Current interest rate
6.18%
Origination date
03-31-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$21.5M
02-25-2025
MAI
Most recent reported
$21.5M
2025-02-25
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
302 CONVENT AVENUE HOUSING DEVELOPMENT FUND CORPORATION
Property
302 CONVENT AVENUE HOUSING DEVELOPMENT FUND CORPORATION
Address
302 CONVENT AVE; NEW YORK, NY 10031
Property type
Healthcare
Units, beds or keys
42
Net rentable square feet
not yet reported
Year built
1919
Year last renovated
1984
Original balance
$1.5M
Current balance
$1.5M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.86%
Current interest rate
6.86%
Origination date
12-31-2024
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-01-01
Prepayment lockout end
not yet reported
Yield maintenance end
06-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$26.5M
08-30-2024
not yet reported
Most recent reported
$26.5M
2024-09-25
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
241 WEST 108 LTD.
Property
241 WEST 108 LTD.
Address
241 WEST 108TH ST; NEW YORK, NY 10025
Property type
Healthcare
Units, beds or keys
36
Net rentable square feet
not yet reported
Year built
1911
Year last renovated
0
Original balance
$1.5M
Current balance
$1.5M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.94%
Current interest rate
6.94%
Origination date
11-12-2024
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$41.9M
07-09-2024
not yet reported
Most recent reported
$41.9M
2024-07-31
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
WOODCREST GARDENS, INC.
Property
WOODCREST GARDENS, INC.
Address
675 ROUTE 6; MAHOPAC, NY 10541
Property type
Healthcare
Units, beds or keys
72
Net rentable square feet
not yet reported
Year built
1963
Year last renovated
2001
Original balance
$1.4M
Current balance
$1.4M (September 2026)
Share of deal balance
0.3%
Interest rate at origination
6.37%
Current interest rate
6.37%
Origination date
03-06-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-04-01
Prepayment lockout end
not yet reported
Yield maintenance end
09-29-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$12.8M
01-30-2025
MAI
Most recent reported
$12.8M
2025-02-07
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
WATERS AT WEST END, INC.
Property
WATERS AT WEST END, INC.
Address
116-118 WEST END AVE; FREEPORT, NY 11520
Property type
Healthcare
Units, beds or keys
40
Net rentable square feet
not yet reported
Year built
1984
Year last renovated
2005
Original balance
$1.1M
Current balance
$1.1M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.80%
Current interest rate
6.80%
Origination date
01-29-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$14.2M
12-06-2024
98
Most recent reported
$14.2M
2025-01-15
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
58 GRACE AVENUE CORP.
Property
58 GRACE AVENUE CORP.
Address
58 GRACE AVE; GREAT NECK, NY 11021
Property type
Healthcare
Units, beds or keys
37
Net rentable square feet
not yet reported
Year built
1950
Year last renovated
0
Original balance
$1.0M
Current balance
$1.0M (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.56%
Current interest rate
6.56%
Origination date
01-23-2025
Original term
120 months
Amortization term
not yet reported
Interest-only period
120 months
Scheduled maturity
2035-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$13.3M
11-26-2024
MAI
Most recent reported
$13.3M
2024-12-10
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
30 BOND STREET OWNERS CORP.
Property
30 BOND STREET OWNERS CORP.
Address
30 BOND ST; NEW YORK, NY 10012
Property type
Healthcare
Units, beds or keys
6
Net rentable square feet
not yet reported
Year built
1892
Year last renovated
2016
Original balance
$1.0M
Current balance
$999,481 (September 2026)
Share of deal balance
0.2%
Interest rate at origination
6.92%
Current interest rate
6.92%
Origination date
01-30-2025
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2035-02-01
Prepayment lockout end
not yet reported
Yield maintenance end
07-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
National Cooperative Bank, N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$19.8M
12-12-2024
MAI
Most recent reported
$19.8M
2024-12-18
MAI
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
Financial period end (latest)
not yet reported
Revenue
$0
Operating expenses
$0
Net operating income
$0
Net cash flow
$0
DSCR (net cash flow)
0.00
DSCR (net operating income)
0.00
Occupancy
0%
Servicer advances outstanding
$0
205 BLEEKER ST. OWNERS CORP.
Property
205 BLEEKER ST. OWNERS CORP.
Address
205 BLEECKER ST; NEW YORK, NY 10012
Property type
Healthcare
Units, beds or keys
23
Net rentable square feet
not yet reported
Year built
1928
Year last renovated
0
Original balance
$1.0M
Current balance
$985,046 (May 2026)
Share of deal balance
not yet reported
Interest rate at origination
6.49%
Current interest rate
6.49%
Origination date
11-26-2024
Original term
120 months
Amortization term
360 months
Interest-only period
not yet reported
Scheduled maturity
2034-12-01
Prepayment lockout end
not yet reported
Yield maintenance end
05-30-2034
Servicer
NCB
Loan servicer
not yet reported
Originator
NATIONAL COOPERATIVE BANK N.A.
Current status
Current
Specially serviced now
No
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$17.3M
08-30-2024
MAI
Most recent reported
$18.4M
2026-01-14
MAI
Change from securitization to the most recent reported valuation: 6.5%.