Bank 2025-BNK51: loan annex

← Bank 2025-BNK51 · CMBS market

Detail sections for the 62 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.

45 - 75 Sidney (and 7 more properties)

Property	45 - 75 Sidney (and 7 more properties)
Address	45-75 Sidney Street; 40 Landsdowne Street; 35 Landsdowne Street; 65 Landsdowne Street; 88 Sidney Street; 64 Sidney Street; 38 Sidney Street; 26 Landsdowne Street; Cambridge, MA (and 7 more) 02139
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	["2018", "2016", "2016", "2019", "2019", "2019"]
Original balance	$23.5M
Current balance	$23.5M (September 2026)
Share of deal balance	2.3%
Interest rate at origination	5.89%
Current interest rate	5.89%
Origination date	06-05-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-06-09
Prepayment lockout end	12-08-2034
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	JPMCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$2.40B	03-05-2025	not yet reported
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Blueprint Medicines Corp	not yet reported	["11-30-2029", "06-30-2030", "06-30-2030", "08-31-2026", "02-29-2028", "02-29-2032", "11-30-2029", "09-30-2028"]
Takeda Vaccines, Inc.	not yet reported	["01-31-2032", "02-29-2028", "02-29-2028", "09-30-2028"]
BioNTech US Inc.	not yet reported	["03-21-2026", "11-30-2026", "08-31-2026", "06-30-2028"]

The three largest tenants as reported in the latest asset-level record.

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

Tennant Station

Property	Tennant Station
Address	201 & 602 Tennant Station Way 950 Tennant Avenue; Morgan Hill, CA 95037
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	205,024
Year built	1981
Year last renovated	not yet reported
Original balance	$22.5M
Current balance	$22.5M (September 2026)
Share of deal balance	2.2%
Interest rate at origination	5.96%
Current interest rate	5.96%
Origination date	11-05-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-12-01
Prepayment lockout end	05-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	BANA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$48.6M	09-05-2025	MAI
Most recent reported	$48.6M	2025-09-05	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Rosso's Furniture	40,428	04-04-2026
Morgan Hill Bowl	35,678	08-31-2036
Cinelux Theatres	29,292	01-31-2029

The three largest tenants as reported in the latest asset-level record.

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

Canyon Portal

Property	Canyon Portal
Address	270-300 North Highway 89A; Sedona, AZ 86336
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	51,418
Year built	1947
Year last renovated	2000
Original balance	$22.0M
Current balance	$22.0M (September 2026)
Share of deal balance	2.2%
Interest rate at origination	6.64%
Current interest rate	6.64%
Origination date	11-18-2025
Original term	120 months
Amortization term	360 months
Interest-only period	60 months
Scheduled maturity	2035-12-01
Prepayment lockout end	07-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	BANA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$32.0M	10-20-2025	MAI
Most recent reported	$32.0M	2025-10-20	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Cliff's at L'Auberge	19,812	12-31-2040
Canyon Breeze	6,870	12-31-2072
Earthbound Trading	3,264	02-28-2031

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$3.8M
Operating expenses	$1.7M
Net operating income	$2.1M
Net cash flow	$2.0M
DSCR (net cash flow)	1.35
DSCR (net operating income)	1.40
Occupancy	100%
Servicer advances outstanding	$0

Courtyard Titusville Kennedy Space Center

Property	Courtyard Titusville Kennedy Space Center
Address	6245 Riverfront Center Boulevard; Titusville, FL 32780
Property type	Lodging
Units, beds or keys	152
Net rentable square feet	not yet reported
Year built	2022
Year last renovated	not yet reported
Original balance	$19.5M
Current balance	$19.4M (September 2026)
Share of deal balance	1.9%
Interest rate at origination	6.71%
Current interest rate	6.71%
Origination date	12-03-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-12-11
Prepayment lockout end	09-10-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	WFB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$34.5M	10-07-2025	MAI
Most recent reported	$34.5M	2025-10-07	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

Lawton Town Center

Property	Lawton Town Center
Address	191-473 NW 2nd Street; Lawton, OK 73507
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	207,477
Year built	2014
Year last renovated	not yet reported
Original balance	$16.8M
Current balance	$16.8M (September 2026)
Share of deal balance	1.7%
Interest rate at origination	5.91%
Current interest rate	5.91%
Origination date	10-17-2025
Original term	120 months
Amortization term	360 months
Interest-only period	12 months
Scheduled maturity	2035-11-01
Prepayment lockout end	04-30-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$24.7M	09-16-2025	MAI
Most recent reported	$24.7M	2025-09-16	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
KOHL'S #1435	55,469	01-31-2035
DICKS SPORTING GOODS #1109	45,000	01-31-2030
BEST BUY #361	18,000	06-27-2036

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.3M
Operating expenses	$627,378
Net operating income	$1.6M
Net cash flow	$1.4M
DSCR (net cash flow)	1.40
DSCR (net operating income)	1.64
Occupancy	98%
Servicer advances outstanding	$0

Lancaster Plaza

Property	Lancaster Plaza
Address	44405-44417 Valley Central Way 2343 West Avenue J; Lancaster, CA 93536
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	111,398
Year built	1989
Year last renovated	not yet reported
Original balance	$16.1M
Current balance	$16.1M (September 2026)
Share of deal balance	1.6%
Interest rate at origination	6.28%
Current interest rate	6.28%
Origination date	11-21-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-12-01
Prepayment lockout end	07-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$29.0M	09-04-2025	MAI
Most recent reported	$29.0M	2025-09-04	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Food 4 Less #306	52,924	05-15-2035
PETsMART 0094	24,850	02-28-2029
Primo Cafe 2016-11	6,000	10-31-2026

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$2.6M
Operating expenses	$893,296
Net operating income	$1.7M
Net cash flow	$1.6M
DSCR (net cash flow)	1.58
DSCR (net operating income)	1.69
Occupancy	100%
Servicer advances outstanding	$0

1919 Madison Avenue

Property	1919 Madison Avenue
Address	1919 Madison Avenue; New York, NY 10035
Property type	Healthcare
Units, beds or keys	155
Net rentable square feet	not yet reported
Year built	1997
Year last renovated	not yet reported
Original balance	$12.5M
Current balance	$12.4M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	5.58%
Current interest rate	5.58%
Origination date	10-29-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	10-31-2027
Yield maintenance end	04-30-2035
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$79.5M	06-15-2028	MAI
Most recent reported	$79.5M	2028-06-15	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$3.7M
Operating expenses	$3.9M
Net operating income	$-170,246
Net cash flow	$-235,735
DSCR (net cash flow)	-0.27
DSCR (net operating income)	-0.20
Occupancy	100%
Servicer advances outstanding	$0

E Residences At 6810 Polk Street

Property	E Residences At 6810 Polk Street
Address	6806-08 and 6810 Polk Street; Guttenberg, NJ 07093
Property type	Multifamily
Units, beds or keys	36
Net rentable square feet	not yet reported
Year built	2025
Year last renovated	not yet reported
Original balance	$12.0M
Current balance	$12.0M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	6.11%
Current interest rate	6.11%
Origination date	11-17-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-12-01
Prepayment lockout end	12-31-2027
Yield maintenance end	05-31-2035
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$18.8M	07-14-2025	MAI
Most recent reported	$18.8M	2025-07-14	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

Porterwood Shopping Center

Property	Porterwood Shopping Center
Address	23741 US Highway 59; Porter, TX 77365
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	101,723
Year built	1974
Year last renovated	2007
Original balance	$11.5M
Current balance	$11.5M (September 2026)
Share of deal balance	1.1%
Interest rate at origination	6.48%
Current interest rate	6.48%
Origination date	11-06-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-12-01
Prepayment lockout end	05-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$18.2M	07-29-2025	MAI
Most recent reported	$18.2M	2025-07-29	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Goodwill Industries of Houston	28,291	12-31-2035
Supreme Hibachi - Nengwen Chen	10,356	04-30-2030
Arby's - Land Lease	5,000	02-28-2030

The three largest tenants as reported in the latest asset-level record.

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

Meadowlark Gardens

Property	Meadowlark Gardens
Address	196-12/196-74 69th Avenue aka 196-11/196-75 73rd Ave 196-12/196- 66 67th Ave aka 196-11/196-71 69th Ave; Fresh Meadows, NY 11365
Property type	Multifamily
Units, beds or keys	288
Net rentable square feet	not yet reported
Year built	1951
Year last renovated	not yet reported
Original balance	$9.3M
Current balance	$9.2M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	5.58%
Current interest rate	5.58%
Origination date	08-19-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	08-31-2027
Yield maintenance end	02-28-2035
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$74.1M	10-01-2028	MAI
Most recent reported	$74.1M	2028-10-01	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

24535 OWNERS CORP.

Property	24535 OWNERS CORP.
Address	245 EAST 35TH ST; NEW YORK, NY 10016
Property type	Healthcare
Units, beds or keys	111
Net rentable square feet	not yet reported
Year built	1962
Year last renovated	2010
Original balance	$9.0M
Current balance	$8.9M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	5.63%
Current interest rate	5.63%
Origination date	09-30-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$53.0M	07-31-2025	MAI
Most recent reported	$53.0M	2025-07-31	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

3900 Bailey Ave

Property	3900 Bailey Ave
Address	3900 Bailey Avenue; Bronx, NY 10463
Property type	Multifamily
Units, beds or keys	189
Net rentable square feet	not yet reported
Year built	1963
Year last renovated	not yet reported
Original balance	$8.0M
Current balance	$7.9M (September 2026)
Share of deal balance	0.8%
Interest rate at origination	6.03%
Current interest rate	6.03%
Origination date	08-14-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	08-31-2027
Yield maintenance end	04-30-2035
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$29.0M	05-28-2025	MAI
Most recent reported	$29.0M	2025-05-28	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

GREENBRIAR OWNERS CORP.

Property	GREENBRIAR OWNERS CORP.
Address	68-61 YELLOWSTONE BLVD; FOREST HILLS, NY 11375
Property type	Healthcare
Units, beds or keys	131
Net rentable square feet	not yet reported
Year built	1950
Year last renovated	2019
Original balance	$7.5M
Current balance	$7.4M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	5.93%
Current interest rate	5.93%
Origination date	11-25-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$65.5M	09-30-2025	MAI
Most recent reported	$65.5M	2025-09-30	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

BIRCHWOOD ON THE GREEN OWNERS CORP.

Property	BIRCHWOOD ON THE GREEN OWNERS CORP.
Address	2800 WILSHIRE LN; OAKDALE, NY 11769
Property type	Healthcare
Units, beds or keys	335
Net rentable square feet	not yet reported
Year built	1967
Year last renovated	2010
Original balance	$7.5M
Current balance	$7.4M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	6.03%
Current interest rate	6.03%
Origination date	08-26-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$121.0M	07-29-2025	MAI
Most recent reported	$121.0M	2025-07-29	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

CORONET HALL TENANTS CORP.

Property	CORONET HALL TENANTS CORP.
Address	172-70 HIGHLAND AVE; JAMAICA, NY 11432
Property type	Healthcare
Units, beds or keys	141
Net rentable square feet	not yet reported
Year built	1957
Year last renovated	2013
Original balance	$7.0M
Current balance	$7.0M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	5.66%
Current interest rate	5.66%
Origination date	09-30-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$39.8M	08-27-2025	MAI
Most recent reported	$39.8M	2025-08-27	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

Lambertville Mini Storage I

Property	Lambertville Mini Storage I
Address	7310 Lewis Avenue; Temperance, MI 48182
Property type	Self storage
Units, beds or keys	not yet reported
Net rentable square feet	118,080
Year built	1987
Year last renovated	not yet reported
Original balance	$7.0M
Current balance	$7.0M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	6.24%
Current interest rate	6.24%
Origination date	09-03-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-10-01
Prepayment lockout end	05-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$12.0M	07-16-2025	MAI
Most recent reported	$12.0M	2025-07-16	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

150 JORALEMON ST. OWNERS CORP.

Property	150 JORALEMON ST. OWNERS CORP.
Address	150 JORALEMON ST; BROOKLYN, NY 11201
Property type	Healthcare
Units, beds or keys	86
Net rentable square feet	not yet reported
Year built	1925
Year last renovated	2013
Original balance	$7.0M
Current balance	$6.9M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	5.69%
Current interest rate	5.69%
Origination date	09-30-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$82.5M	07-17-2025	MAI
Most recent reported	$82.5M	2025-07-17	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

711 SHORE ROAD OWNERS CORP.

Property	711 SHORE ROAD OWNERS CORP.
Address	711 SHORE RD; LONG BEACH, NY 11561
Property type	Healthcare
Units, beds or keys	84
Net rentable square feet	not yet reported
Year built	1965
Year last renovated	2005
Original balance	$6.8M
Current balance	$6.7M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	6.18%
Current interest rate	6.18%
Origination date	10-28-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$51.4M	08-28-2025	MAI
Most recent reported	$51.4M	2025-08-28	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

TUDOR WOODS, INC.

Property	TUDOR WOODS, INC.
Address	76-98 DEHAVEN DR; YONKERS, NY 10703
Property type	Healthcare
Units, beds or keys	148
Net rentable square feet	not yet reported
Year built	1960
Year last renovated	2006
Original balance	$6.6M
Current balance	$6.5M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	5.57%
Current interest rate	5.57%
Origination date	11-24-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$33.8M	10-09-2025	MAI
Most recent reported	$33.8M	2025-10-09	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

Hillcrest Shopping Center

Property	Hillcrest Shopping Center
Address	126 Green Springs Highway; Birmingham, AL 35209
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	114,446
Year built	1971
Year last renovated	2013
Original balance	$6.5M
Current balance	$6.5M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	6.01%
Current interest rate	6.01%
Origination date	11-04-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-12-01
Prepayment lockout end	05-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	BANA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.5M	10-01-2025	MAI
Most recent reported	$9.5M	2025-10-01	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Auto Zone Development, LLC	35,731	03-31-2036
King's Home, Inc	25,000	11-30-2030
Office Depot, Inc. Store #59	18,565	10-31-2030

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.2M
Operating expenses	$315,495
Net operating income	$864,127
Net cash flow	$761,211
DSCR (net cash flow)	1.92
DSCR (net operating income)	2.18
Occupancy	100%
Servicer advances outstanding	$0

COLORADO OWNERS, INC.

Property	COLORADO OWNERS, INC.
Address	67-12 YELLOWSTONE BLVD; FOREST HILLS, NY 11375
Property type	Healthcare
Units, beds or keys	135
Net rentable square feet	not yet reported
Year built	1951
Year last renovated	2007
Original balance	$6.2M
Current balance	$6.2M (September 2026)
Share of deal balance	0.6%
Interest rate at origination	5.48%
Current interest rate	5.48%
Origination date	09-29-2025
Original term	84 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2032-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2032
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$41.0M	07-23-2025	MAI
Most recent reported	$41.0M	2025-07-23	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

CONGRESS OWNERS, LTD.

Property	CONGRESS OWNERS, LTD.
Address	200-220 CONGRESS ST; BROOKLYN, NY 11201
Property type	Healthcare
Units, beds or keys	111
Net rentable square feet	not yet reported
Year built	1949
Year last renovated	2000
Original balance	$5.4M
Current balance	$5.3M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	5.87%
Current interest rate	5.87%
Origination date	10-20-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$90.8M	08-15-2025	MAI
Most recent reported	$90.8M	2025-08-15	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

StorQuest - San Leandro, CA

Property	StorQuest - San Leandro, CA
Address	1100 and 1080 Davis Street 38 Preda Street; San Leandro, CA 94577
Property type	Self storage
Units, beds or keys	502
Net rentable square feet	43,147
Year built	1985
Year last renovated	not yet reported
Original balance	$5.2M
Current balance	$5.2M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	5.59%
Current interest rate	5.59%
Origination date	09-29-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-10-01
Prepayment lockout end	03-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	BANA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.3M	08-26-2025	MAI
Most recent reported	$13.3M	2025-08-26	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

SAXONY HALL OWNERS, INC.

Property	SAXONY HALL OWNERS, INC.
Address	87-15 165TH ST; JAMAICA, NY 11432
Property type	Healthcare
Units, beds or keys	84
Net rentable square feet	not yet reported
Year built	1958
Year last renovated	2013
Original balance	$5.2M
Current balance	$5.1M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	5.64%
Current interest rate	5.64%
Origination date	10-30-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$16.7M	08-07-2025	MAI
Most recent reported	$16.7M	2025-08-07	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

A Storage Place Yucaipa

Property	A Storage Place Yucaipa
Address	35056 County Line Road; Yucaipa, CA 92399
Property type	Self storage
Units, beds or keys	385
Net rentable square feet	52,280
Year built	2004
Year last renovated	not yet reported
Original balance	$5.0M
Current balance	$5.0M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	5.66%
Current interest rate	5.66%
Origination date	10-31-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-11-01
Prepayment lockout end	04-30-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$10.5M	08-28-2025	MAI
Most recent reported	$10.5M	2025-08-28	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$992,214
Operating expenses	$333,375
Net operating income	$658,839
Net cash flow	$650,997
DSCR (net cash flow)	2.27
DSCR (net operating income)	2.30
Occupancy	90%
Servicer advances outstanding	$0

Hartsdale Gardens Coop

Property	Hartsdale Gardens Coop
Address	27, 37, 47 North Central Avenue; Hartsdale, NY 10530
Property type	Healthcare
Units, beds or keys	75
Net rentable square feet	not yet reported
Year built	1926
Year last renovated	1983
Original balance	$5.0M
Current balance	$5.0M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	5.50%
Current interest rate	5.50%
Origination date	10-30-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	10-31-2027
Yield maintenance end	07-31-2035
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$20.6M	08-01-2027	MAI
Most recent reported	$20.6M	2027-08-01	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

Karen Gardens

Property	Karen Gardens
Address	86-05 60th Road; Elmhurst, NY 11373
Property type	Multifamily
Units, beds or keys	68
Net rentable square feet	not yet reported
Year built	1964
Year last renovated	not yet reported
Original balance	$5.0M
Current balance	$5.0M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	6.39%
Current interest rate	6.39%
Origination date	12-02-2025
Original term	121 months
Amortization term	360 months
Interest-only period	1 months
Scheduled maturity	2036-01-01
Prepayment lockout end	12-31-2027
Yield maintenance end	06-30-2035
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$19.2M	12-01-2026	MAI
Most recent reported	$19.2M	2026-12-01	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

505 CENTRAL AVENUE CORP

Property	505 CENTRAL AVENUE CORP
Address	505 CENTRAL AVE; WHITE PLAINS, NY 10606
Property type	Healthcare
Units, beds or keys	156
Net rentable square feet	not yet reported
Year built	1967
Year last renovated	1995
Original balance	$5.0M
Current balance	$5.0M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	5.78%
Current interest rate	5.78%
Origination date	10-28-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$31.2M	08-06-2025	MAI
Most recent reported	$31.2M	2025-08-06	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

CVS Solomon - Brandon (and 1 more properties)

Property	CVS Solomon - Brandon (and 1 more properties)
Address	112 Stribling Lane; 3710 Lamar Avenue; Brandon, MS (and 1 more) 39042
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	2004
Original balance	$5.0M
Current balance	$4.9M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	6.21%
Current interest rate	6.21%
Origination date	10-06-2025
Original term	120 months
Amortization term	300 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	07-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.9M	not yet reported	MAI
Most recent reported	not yet reported	not yet reported	["MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
CVS - Brandon	not yet reported	["08-20-2028", "04-13-2029"]

The three largest tenants as reported in the latest asset-level record.

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

Katy Fort Bend Business Park

Property	Katy Fort Bend Business Park
Address	2220, 2224, 2228 Katy Hockley Road 2405 and 2421 Kay Fort Bend Road; Katy, TX 77493
Property type	Industrial
Units, beds or keys	not yet reported
Net rentable square feet	29,900
Year built	2024
Year last renovated	not yet reported
Original balance	$4.8M
Current balance	$4.8M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	6.70%
Current interest rate	6.70%
Origination date	10-31-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-11-01
Prepayment lockout end	07-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	BANA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$6.9M	09-16-2025	MAI
Most recent reported	$6.9M	2025-09-16	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Crawford	7,700	01-31-2030
RES Energy Solutions	6,600	01-31-2031
TNH Group, LLC	6,000	11-30-2028

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$630,648
Operating expenses	$162,634
Net operating income	$468,014
Net cash flow	$433,596
DSCR (net cash flow)	1.32
DSCR (net operating income)	1.43
Occupancy	not yet reported
Servicer advances outstanding	$0

7901 4TH TENANTS CORP.

Property	7901 4TH TENANTS CORP.
Address	7901 4TH AVE; BROOKLYN, NY 11209
Property type	Healthcare
Units, beds or keys	130
Net rentable square feet	not yet reported
Year built	1927
Year last renovated	2007
Original balance	$4.6M
Current balance	$4.6M (September 2026)
Share of deal balance	0.5%
Interest rate at origination	6.07%
Current interest rate	6.07%
Origination date	09-18-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$51.7M	05-28-2025	MAI
Most recent reported	$51.7M	2025-05-28	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

LAFAYETTE STUDIOS CORP.

Property	LAFAYETTE STUDIOS CORP.
Address	284 LAFAYETTE ST; NEW YORK, NY 10012
Property type	Healthcare
Units, beds or keys	24
Net rentable square feet	not yet reported
Year built	1900
Year last renovated	2005
Original balance	$4.5M
Current balance	$4.5M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	5.84%
Current interest rate	5.84%
Origination date	10-29-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$129.3M	08-14-2025	MAI
Most recent reported	$129.3M	2025-08-14	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	09-30-2017
Revenue	$807,855
Operating expenses	$814,607
Net operating income	$-6,752
Net cash flow	$-6,752
DSCR (net cash flow)	-0.08
DSCR (net operating income)	-0.08
Occupancy	95%
Servicer advances outstanding	$0

85 8TH AVENUE OWNERS CORP.

Property	85 8TH AVENUE OWNERS CORP.
Address	85 8TH AVE; NEW YORK, NY 10011
Property type	Healthcare
Units, beds or keys	117
Net rentable square feet	not yet reported
Year built	1973
Year last renovated	2017
Original balance	$4.5M
Current balance	$4.5M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	6.05%
Current interest rate	6.05%
Origination date	10-30-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$75.0M	09-05-2025	MAI
Most recent reported	$75.0M	2025-09-05	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

3050 FAIRFIELD AVENUE OWNERS CORP

Property	3050 FAIRFIELD AVENUE OWNERS CORP
Address	3050 FAIRFIELD AVE; BRONX, NY 10463
Property type	Healthcare
Units, beds or keys	72
Net rentable square feet	not yet reported
Year built	1957
Year last renovated	2005
Original balance	$4.3M
Current balance	$4.3M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	5.83%
Current interest rate	5.83%
Origination date	11-24-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$28.9M	10-21-2025	MAI
Most recent reported	$28.9M	2025-10-21	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

3520 TRYON AVENUE OWNERS, INC.

Property	3520 TRYON AVENUE OWNERS, INC.
Address	3520 TRYON AVE; BRONX, NY 10467
Property type	Healthcare
Units, beds or keys	63
Net rentable square feet	not yet reported
Year built	1962
Year last renovated	2004
Original balance	$3.8M
Current balance	$3.8M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	6.17%
Current interest rate	6.17%
Origination date	09-05-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.6M	04-03-2025	MAI
Most recent reported	$13.6M	2025-04-03	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

HIGHLAND TERRACE HOUSING DEVELOPMENT FUND CORPORATION

Property	HIGHLAND TERRACE HOUSING DEVELOPMENT FUND CORPORATION
Address	101 HIGHLAND AVE; YONKERS, NY 10705
Property type	Healthcare
Units, beds or keys	96
Net rentable square feet	not yet reported
Year built	1969
Year last renovated	2021
Original balance	$3.8M
Current balance	$3.7M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	6.33%
Current interest rate	6.33%
Origination date	08-28-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$19.4M	02-18-2025	Non-MAI
Most recent reported	$19.4M	2025-02-18	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

494 OCEAN HARBOR VIEW APARTMENT CORP.

Property	494 OCEAN HARBOR VIEW APARTMENT CORP.
Address	494 SOUTH OCEAN AVE; FREEPORT, NY 11520
Property type	Healthcare
Units, beds or keys	56
Net rentable square feet	not yet reported
Year built	1949
Year last renovated	2004
Original balance	$3.6M
Current balance	$3.6M (September 2026)
Share of deal balance	0.4%
Interest rate at origination	6.52%
Current interest rate	6.52%
Origination date	08-26-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$14.7M	07-23-2025	MAI
Most recent reported	$14.7M	2025-07-23	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

31 EAST 12TH STREET OWNERS, INC.

Property	31 EAST 12TH STREET OWNERS, INC.
Address	31 EAST 12TH ST; NEW YORK, NY 10003
Property type	Healthcare
Units, beds or keys	78
Net rentable square feet	not yet reported
Year built	1929
Year last renovated	2004
Original balance	$3.5M
Current balance	$3.5M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	5.53%
Current interest rate	5.53%
Origination date	11-06-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$63.6M	08-21-2025	MAI
Most recent reported	$63.6M	2025-08-21	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

315 ST. JOHNS OWNERS, INC.

Property	315 ST. JOHNS OWNERS, INC.
Address	315 ST JOHNS PL; BROOKLYN, NY 11238
Property type	Healthcare
Units, beds or keys	47
Net rentable square feet	not yet reported
Year built	1921
Year last renovated	2004
Original balance	$3.5M
Current balance	$3.5M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	5.76%
Current interest rate	5.76%
Origination date	10-30-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$79.5M	09-11-2025	MAI
Most recent reported	$79.5M	2025-09-11	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

Wisconsin Rapids Retail

Property	Wisconsin Rapids Retail
Address	1100, 1120 and 1140 East Riverview Expressway; Wisconsin Rapids, WI 54494
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	102,383
Year built	1969
Year last renovated	2022
Original balance	$3.3M
Current balance	$3.3M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	6.02%
Current interest rate	6.02%
Origination date	08-15-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-09-01
Prepayment lockout end	08-31-2027
Yield maintenance end	02-28-2035
Servicer	Midland
Loan servicer	not yet reported
Originator	MSBNA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$11.8M	06-16-2025	MAI
Most recent reported	$11.8M	2025-06-16	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Marshall's	22,964	04-30-2034
PetsMart	18,594	01-31-2035
Harbor Freight	16,014	07-31-2033

The three largest tenants as reported in the latest asset-level record.

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

6535 BROADWAY OWNERS CORP.

Property	6535 BROADWAY OWNERS CORP.
Address	6535 BROADWAY; BRONX, NY 10471
Property type	Healthcare
Units, beds or keys	61
Net rentable square feet	not yet reported
Year built	1959
Year last renovated	2007
Original balance	$3.2M
Current balance	$3.2M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	5.91%
Current interest rate	5.91%
Origination date	10-31-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$11.1M	09-24-2025	MAI
Most recent reported	$11.1M	2025-09-24	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

64TH APARTMENT CORP.

Property	64TH APARTMENT CORP.
Address	102-17 64TH RD; FOREST HILLS, NY 11375
Property type	Healthcare
Units, beds or keys	119
Net rentable square feet	not yet reported
Year built	1949
Year last renovated	2004
Original balance	$3.2M
Current balance	$3.2M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	5.98%
Current interest rate	5.98%
Origination date	09-29-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$36.7M	08-21-2025	MAI
Most recent reported	$36.7M	2025-08-21	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

StorQuest - Vallejo, CA

Property	StorQuest - Vallejo, CA
Address	1080 Magazine Street; Vallejo, CA 94591
Property type	Self storage
Units, beds or keys	341
Net rentable square feet	45,470
Year built	1989
Year last renovated	not yet reported
Original balance	$3.0M
Current balance	$3.0M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	5.65%
Current interest rate	5.65%
Origination date	09-29-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-10-01
Prepayment lockout end	03-31-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	BANA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$6.5M	08-26-2025	MAI
Most recent reported	$6.5M	2025-08-26	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

StorQuest - 51st Avenue, Phoenix, AZ

Property	StorQuest - 51st Avenue, Phoenix, AZ
Address	3750 South 51st Avenue; Phoenix, AZ 85043
Property type	Self storage
Units, beds or keys	282
Net rentable square feet	52,275
Year built	2021
Year last renovated	not yet reported
Original balance	$2.9M
Current balance	$2.9M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	6.03%
Current interest rate	6.03%
Origination date	10-31-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-11-01
Prepayment lockout end	04-30-2035
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	BANA
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$5.5M	10-02-2025	MAI
Most recent reported	$5.5M	2025-10-02	MAI

Change from securitization to the most recent reported valuation: 0.0%.

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

137-05 FRANKLIN AVENUE OWNERS INC

Property	137-05 FRANKLIN AVENUE OWNERS INC
Address	137-05 FRANKLIN AVE; FLUSHING, NY 11355
Property type	Healthcare
Units, beds or keys	109
Net rentable square feet	not yet reported
Year built	1961
Year last renovated	2017
Original balance	$2.8M
Current balance	$2.8M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	6.16%
Current interest rate	6.16%
Origination date	08-28-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$40.0M	06-11-2025	MAI
Most recent reported	$40.0M	2025-06-11	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	09-30-2022
Revenue	$806,075
Operating expenses	$902,742
Net operating income	$-96,667
Net cash flow	$-96,667
DSCR (net cash flow)	-1.17
DSCR (net operating income)	-1.17
Occupancy	95%
Servicer advances outstanding	$0

57 PARK TERRACE WEST OWNERS, INC.

Property	57 PARK TERRACE WEST OWNERS, INC.
Address	57 PARK TERRACE WEST; NEW YORK, NY 10034
Property type	Healthcare
Units, beds or keys	51
Net rentable square feet	not yet reported
Year built	1937
Year last renovated	2020
Original balance	$2.8M
Current balance	$2.8M (September 2026)
Share of deal balance	0.3%
Interest rate at origination	5.81%
Current interest rate	5.81%
Origination date	09-26-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$19.1M	07-25-2025	MAI
Most recent reported	$19.1M	2025-07-25	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

PARK AVENUE AND SEVENTY-SEVENTH STREET CORPORATION A/K/A PARK AVENUE AND SEVENTY-SEVENTH STREET CORP

Property	PARK AVENUE AND SEVENTY-SEVENTH STREET CORPORATION A/K/A PARK AVENUE AND SEVENTY-SEVENTH STREET CORP
Address	850 PARK AVE; NEW YORK, NY 10075
Property type	Healthcare
Units, beds or keys	49
Net rentable square feet	not yet reported
Year built	1923
Year last renovated	2010
Original balance	$2.5M
Current balance	$2.5M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	6.05%
Current interest rate	6.05%
Origination date	08-27-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$235.0M	07-02-2025	MAI
Most recent reported	$235.0M	2025-07-02	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

284-5 APT INC.

Property	284-5 APT INC.
Address	284 FIFTH AVE; NEW YORK, NY 10001
Property type	Healthcare
Units, beds or keys	38
Net rentable square feet	not yet reported
Year built	1888
Year last renovated	1995
Original balance	$2.5M
Current balance	$2.4M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	6.11%
Current interest rate	6.11%
Origination date	09-03-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-10-01
Prepayment lockout end	not yet reported
Yield maintenance end	03-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$25.0M	06-16-2025	MAI
Most recent reported	$25.0M	2025-06-16	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

111 TENANTS CORP

Property	111 TENANTS CORP
Address	111 EAST 75TH ST; NEW YORK, NY 10021
Property type	Healthcare
Units, beds or keys	36
Net rentable square feet	not yet reported
Year built	1925
Year last renovated	2000
Original balance	$2.4M
Current balance	$2.4M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	6.50%
Current interest rate	6.50%
Origination date	08-29-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$31.3M	07-16-2025	MAI
Most recent reported	$31.3M	2025-08-15	not yet reported

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	09-30-2017
Revenue	$734,907
Operating expenses	$683,094
Net operating income	$51,813
Net cash flow	$51,813
DSCR (net cash flow)	0.85
DSCR (net operating income)	0.85
Occupancy	95%
Servicer advances outstanding	$0

3231-5-9 BARKER OWNERS, INC.

Property	3231-5-9 BARKER OWNERS, INC.
Address	3231-5-9 BARKER AVE; BRONX, NY 10467
Property type	Healthcare
Units, beds or keys	36
Net rentable square feet	not yet reported
Year built	1952
Year last renovated	2000
Original balance	$2.2M
Current balance	$2.2M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	6.46%
Current interest rate	6.46%
Origination date	10-29-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$6.0M	09-09-2025	MAI
Most recent reported	$6.0M	2025-09-09	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

THE MANTON HOUSE CORP.

Property	THE MANTON HOUSE CORP.
Address	139-05 85TH DR; BRIARWOOD, NY 11435
Property type	Healthcare
Units, beds or keys	47
Net rentable square feet	not yet reported
Year built	1950
Year last renovated	2010
Original balance	$2.0M
Current balance	$2.0M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	6.17%
Current interest rate	6.17%
Origination date	08-22-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$11.7M	06-19-2025	MAI
Most recent reported	$11.7M	2025-06-19	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

80 AVENUE P OWNERS CORP.

Property	80 AVENUE P OWNERS CORP.
Address	80 AVENUE P; BROOKLYN, NY 11204
Property type	Healthcare
Units, beds or keys	82
Net rentable square feet	not yet reported
Year built	1936
Year last renovated	2009
Original balance	$2.0M
Current balance	$2.0M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	5.87%
Current interest rate	5.87%
Origination date	11-20-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$30.8M	10-02-2025	MAI
Most recent reported	$30.8M	2025-10-02	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

HILLTOP VILLAGE COOPERATIVE #TWO, INC.A/K/A HILLTOP VILLAGE COOPERATIVE #2, iNC.

Property	HILLTOP VILLAGE COOPERATIVE #TWO, INC.A/K/A HILLTOP VILLAGE COOPERATIVE #2, iNC.
Address	87-40 FRANCIS LEWIS BLVD; QUEENS VILLAGE, NY 11427
Property type	Healthcare
Units, beds or keys	196
Net rentable square feet	not yet reported
Year built	1953
Year last renovated	2012
Original balance	$1.8M
Current balance	$1.8M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	6.20%
Current interest rate	6.20%
Origination date	11-20-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$39.0M	10-23-2025	MAI
Most recent reported	$39.0M	2025-10-23	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

HAMPTON HOUSE TENANTS CORP.

Property	HAMPTON HOUSE TENANTS CORP.
Address	120 MORRIS AVE; ROCKVILLE CENTRE, NY 11570
Property type	Healthcare
Units, beds or keys	61
Net rentable square feet	not yet reported
Year built	1958
Year last renovated	2004
Original balance	$1.8M
Current balance	$1.7M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	5.86%
Current interest rate	5.86%
Origination date	10-30-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$26.5M	09-17-2025	MAI
Most recent reported	$26.5M	2025-09-17	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

MELISSA COURT OWNERS, INC.

Property	MELISSA COURT OWNERS, INC.
Address	20 WILLIAM ST; MOUNT VERNON, NY 10552
Property type	Healthcare
Units, beds or keys	47
Net rentable square feet	not yet reported
Year built	1931
Year last renovated	2023
Original balance	$1.7M
Current balance	$1.7M (September 2026)
Share of deal balance	0.2%
Interest rate at origination	5.98%
Current interest rate	5.98%
Origination date	10-30-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$7.8M	08-07-2025	MAI
Most recent reported	$7.8M	2025-08-07	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

HEATHCOTE MANOR OWNERS CORP.

Property	HEATHCOTE MANOR OWNERS CORP.
Address	412 MUNRO AVE; MAMARONECK, NY 10543
Property type	Healthcare
Units, beds or keys	36
Net rentable square feet	not yet reported
Year built	1926
Year last renovated	2004
Original balance	$1.5M
Current balance	$1.5M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	5.93%
Current interest rate	5.93%
Origination date	10-24-2025
Original term	120 months
Amortization term	480 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$9.2M	08-21-2025	MAI
Most recent reported	$9.2M	2025-08-21	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

GREENWICH 33 APARTMENT CORP.

Property	GREENWICH 33 APARTMENT CORP.
Address	708 GREENWICH ST; NEW YORK, NY 10014
Property type	Healthcare
Units, beds or keys	33
Net rentable square feet	not yet reported
Year built	1910
Year last renovated	2023
Original balance	$1.5M
Current balance	$1.5M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	6.13%
Current interest rate	6.13%
Origination date	11-25-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-12-01
Prepayment lockout end	not yet reported
Yield maintenance end	05-30-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$68.4M	09-25-2025	MAI
Most recent reported	$68.4M	2025-09-25	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

GRAMATAN COURT APARTMENTS, INC.

Property	GRAMATAN COURT APARTMENTS, INC.
Address	23 & 25 SAGAMORE RD; BRONXVILLE, NY 10708
Property type	Healthcare
Units, beds or keys	27
Net rentable square feet	not yet reported
Year built	1913
Year last renovated	2000
Original balance	$1.5M
Current balance	$1.5M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	6.06%
Current interest rate	6.06%
Origination date	10-16-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$22.7M	08-29-2025	MAI
Most recent reported	$22.7M	2025-08-29	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

120 EAST 83RD STREET OWNERS CORP.

Property	120 EAST 83RD STREET OWNERS CORP.
Address	120 EAST 83RD ST; NEW YORK, NY 10028
Property type	Healthcare
Units, beds or keys	20
Net rentable square feet	not yet reported
Year built	1898
Year last renovated	2015
Original balance	$1.3M
Current balance	$1.3M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	6.01%
Current interest rate	6.01%
Origination date	10-03-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-11-01
Prepayment lockout end	not yet reported
Yield maintenance end	04-29-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$7.8M	07-30-2025	MAI
Most recent reported	$7.8M	2025-07-30	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

WAPPANOCCA MANOR, INC.

Property	WAPPANOCCA MANOR, INC.
Address	24 WAPPANOCCA AVE; RYE, NY 10580
Property type	Healthcare
Units, beds or keys	12
Net rentable square feet	not yet reported
Year built	1950
Year last renovated	2004
Original balance	$1.1M
Current balance	$1.1M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	6.39%
Current interest rate	6.39%
Origination date	08-15-2025
Original term	120 months
Amortization term	not yet reported
Interest-only period	120 months
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$3.8M	06-20-2025	MAI
Most recent reported	$3.8M	2025-06-20	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

131 WEST OWNERS CORP.

Property	131 WEST OWNERS CORP.
Address	131 WEST 85TH ST; NEW YORK, NY 10024
Property type	Healthcare
Units, beds or keys	40
Net rentable square feet	not yet reported
Year built	1891
Year last renovated	2000
Original balance	$1.1M
Current balance	$1.1M (September 2026)
Share of deal balance	0.1%
Interest rate at origination	6.21%
Current interest rate	6.21%
Origination date	08-26-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$22.0M	07-16-2025	MAI
Most recent reported	$22.0M	2025-07-16	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	09-30-2017
Revenue	$497,967
Operating expenses	$406,709
Net operating income	$91,258
Net cash flow	$91,258
DSCR (net cash flow)	1.38
DSCR (net operating income)	1.38
Occupancy	95%
Servicer advances outstanding	$0

CAROLYN COURT OWNERS, INC.

Property	CAROLYN COURT OWNERS, INC.
Address	314 LIVINGSTON AVE; MAMARONECK, NY 10543
Property type	Healthcare
Units, beds or keys	33
Net rentable square feet	not yet reported
Year built	1925
Year last renovated	2024
Original balance	$1.0M
Current balance	$989,165 (September 2026)
Share of deal balance	0.1%
Interest rate at origination	6.25%
Current interest rate	6.25%
Origination date	08-27-2025
Original term	120 months
Amortization term	360 months
Interest-only period	not yet reported
Scheduled maturity	2035-09-01
Prepayment lockout end	not yet reported
Yield maintenance end	02-27-2035
Servicer	NCB
Loan servicer	not yet reported
Originator	NCCB
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.0M	08-05-2025	MAI
Most recent reported	$8.0M	2025-08-05	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