BANK5 2024-5YR10: loan annex
Page built October 19, 2026
Loan detail for BANK5 2024-5YR10.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← BANK5 2024-5YR10 · CMBS market
Detail sections for the 36 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.
TOPANGA & VICTORY
| Property | TOPANGA & VICTORY |
| Address | 6355 TOPANGA CANYON BOULEVARD; Los Angeles, CA 91367 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 165,377 |
| Year built | 1964 |
| Year last renovated | not yet reported |
| Original balance | $23.9M |
| Current balance | $23.9M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 6.49% |
| Current interest rate | 6.49% |
| Origination date | 08-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-11 |
| Prepayment lockout end | 06-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 09-30-2025 |
| Revenue | $4.8M |
| Operating expenses | $2.4M |
| Net operating income | $2.5M |
| Net cash flow | $2.3M |
| DSCR (net cash flow) | 1.95 |
| DSCR (net operating income) | 2.11 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
LAKE AIR SHOPPING CENTER
| Property | LAKE AIR SHOPPING CENTER |
| Address | 5201 AND 5301 BOSQUE BOULEVARD; Waco, TX 76710 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 210,887 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $21.6M |
| Current balance | $21.6M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 6.58% |
| Current interest rate | 6.58% |
| Origination date | 09-04-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.9M |
| Operating expenses | $655,147 |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.63 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
175 REMSEN STREET
| Property | 175 REMSEN STREET |
| Address | 175 REMSEN STREET; Brooklyn, NY 11201 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 130,404 |
| Year built | 1962 |
| Year last renovated | 2009 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 7.25% |
| Current interest rate | 7.25% |
| Origination date | 09-10-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 06-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $1.8M |
| Operating expenses | $842,113 |
| Net operating income | $966,488 |
| Net cash flow | $906,828 |
| DSCR (net cash flow) | 2.47 |
| DSCR (net operating income) | 2.63 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Loan 4A
| Property | Loan 4A |
| 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 | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.57% |
| Current interest rate | 6.57% |
| Origination date | 08-29-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 |
THE PIAZZA
| Property | THE PIAZZA |
| Address | 1001-13 NORTH 2ND STREET, 1015 NORTH 2ND STREET, 1010 NORTH HANCOCK STREET, 1050 NORTH HANCOCK STREET AND 145 WEST WILDEY STREET, UNIT 1; Philadelphia, PA 19123 |
| Property type | Multifamily |
| Units, beds or keys | 332 |
| Net rentable square feet | not yet reported |
| Year built | 2006 |
| Year last renovated | 2019 |
| Original balance | $18.6M |
| Current balance | $18.6M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 5.91% |
| Current interest rate | 5.91% |
| Origination date | 08-05-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-05 |
| Prepayment lockout end | 09-04-2026 |
| Yield maintenance end | 03-04-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $11.6M |
| Operating expenses | $4.1M |
| Net operating income | $7.5M |
| Net cash flow | $7.4M |
| DSCR (net cash flow) | 1.14 |
| DSCR (net operating income) | 1.15 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HILTON WASHINGTON DC ROCKVILLE HOTEL
| Property | HILTON WASHINGTON DC ROCKVILLE HOTEL |
| Address | 1750 ROCKVILLE PIKE; Rockville, MD 20852 |
| Property type | Lodging |
| Units, beds or keys | 315 |
| Net rentable square feet | not yet reported |
| Year built | 1982 |
| Year last renovated | 2024 |
| Original balance | $14.6M |
| Current balance | $14.3M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.39% |
| Current interest rate | 6.39% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-10-11 |
| Prepayment lockout end | 04-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -19.4%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $11.9M |
| Operating expenses | $9.2M |
| Net operating income | $2.6M |
| Net cash flow | $2.2M |
| DSCR (net cash flow) | 1.09 |
| DSCR (net operating income) | 1.32 |
| Occupancy | 45% |
| Servicer advances outstanding | $0 |
RESIDENCE INN NAPERVILLE
| Property | RESIDENCE INN NAPERVILLE |
| Address | 28500 BELLA VISTA PARKWAY; Warrenville, IL 60555 |
| Property type | Lodging |
| Units, beds or keys | 130 |
| Net rentable square feet | not yet reported |
| Year built | 2003 |
| Year last renovated | 2023 |
| Original balance | $13.3M |
| Current balance | $13.3M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 7.42% |
| Current interest rate | 7.42% |
| Origination date | 09-04-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 05-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $5.5M |
| Operating expenses | $3.2M |
| Net operating income | $2.3M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 2.06 |
| DSCR (net operating income) | 2.28 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
JB CENTER APARTMENTS
| Property | JB CENTER APARTMENTS |
| Address | 2910 ALLESANDRO STREET; Los Angeles, CA 90039 |
| Property type | Multifamily |
| Units, beds or keys | 36 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $12.7M |
| Current balance | $12.7M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.19% |
| Current interest rate | 6.19% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $294,856 |
| Operating expenses | $80,572 |
| Net operating income | $214,284 |
| Net cash flow | $212,034 |
| DSCR (net cash flow) | 1.08 |
| DSCR (net operating income) | 1.09 |
| Occupancy | 100% |
| Servicer advances outstanding | $67,585 |
SIERRA VISTA PLAZA
| Property | SIERRA VISTA PLAZA |
| Address | 507-575 AND 629 NORTH HIGHWAY 90; Sierra Vista, AZ 85635 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 227,110 |
| Year built | 1988 |
| Year last renovated | 2003 |
| Original balance | $11.8M |
| Current balance | $11.8M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | 09-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.0M |
| Operating expenses | $361,904 |
| Net operating income | $676,625 |
| Net cash flow | $594,733 |
| DSCR (net cash flow) | 1.58 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
FEDERAL WAY SUPREME SELF STORAGE
| Property | FEDERAL WAY SUPREME SELF STORAGE |
| Address | 35200 PACIFIC HIGHWAY SOUTH; Federal Way, WA 98003 |
| Property type | Self storage |
| Units, beds or keys | 746 |
| Net rentable square feet | 106,845 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $11.7M |
| Current balance | $11.7M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.95% |
| Current interest rate | 5.95% |
| Origination date | 09-17-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $705,855 |
| Operating expenses | $251,263 |
| Net operating income | $454,592 |
| Net cash flow | $451,476 |
| DSCR (net cash flow) | 1.29 |
| DSCR (net operating income) | 1.30 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
THE PARK AT HIBISCUS
| Property | THE PARK AT HIBISCUS |
| Address | 803 HIBISCUS TRAIL; Waxahachie, TX 75165 |
| Property type | Multifamily |
| Units, beds or keys | 75 |
| Net rentable square feet | not yet reported |
| Year built | 2008 |
| Year last renovated | 2024 |
| Original balance | $10.9M |
| Current balance | $10.9M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.26% |
| Current interest rate | 6.26% |
| Origination date | 08-27-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 02-28-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $907,855 |
| Operating expenses | $413,614 |
| Net operating income | $494,241 |
| Net cash flow | $482,612 |
| DSCR (net cash flow) | 1.40 |
| DSCR (net operating income) | 1.43 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
RIVER APARTMENTS
| Property | RIVER APARTMENTS |
| Address | 2938 ALLESANDRO STREET; Los Angeles, CA 90039 |
| Property type | Multifamily |
| Units, beds or keys | 32 |
| Net rentable square feet | not yet reported |
| Year built | 2022 |
| Year last renovated | not yet reported |
| Original balance | $10.7M |
| Current balance | $10.7M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.19% |
| Current interest rate | 6.19% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.0M |
| Operating expenses | $329,580 |
| Net operating income | $681,926 |
| Net cash flow | $673,926 |
| DSCR (net cash flow) | 1.00 |
| DSCR (net operating income) | 1.02 |
| Occupancy | 100% |
| Servicer advances outstanding | $56,942 |
Loan 5A
| Property | Loan 5A |
| 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 | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | BANA |
| 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 15A
| Property | Loan 15A |
| 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 | $10.0M |
| Current balance | $9.8M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | MSMCH |
| 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 |
BAYBROOK MALL
| Property | BAYBROOK MALL |
| Address | 500 BAYBROOK MALL DRIVE; Friendswood, TX 77546 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 540,986 |
| Year built | 1978 |
| Year last renovated | 2016 |
| Original balance | $20.0M |
| Current balance | $9.8M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | 04-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $10.0M |
| Operating expenses | $2.8M |
| Net operating income | $7.2M |
| Net cash flow | $7.1M |
| DSCR (net cash flow) | 1.64 |
| DSCR (net operating income) | 1.67 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
THE RESERVE AT HOMOSASSA SPRINGS
| Property | THE RESERVE AT HOMOSASSA SPRINGS |
| Address | 8975 WEST HALLS RIVER ROAD; Homosassa, FL 34448 |
| Property type | Manufactured housing |
| Units, beds or keys | 136 |
| Net rentable square feet | not yet reported |
| Year built | 1974 |
| Year last renovated | not yet reported |
| Original balance | $8.8M |
| Current balance | $8.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.80% |
| Current interest rate | 5.80% |
| Origination date | 08-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 08-31-2026 |
| Yield maintenance end | 02-28-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $635,974 |
| Operating expenses | $281,974 |
| Net operating income | $354,000 |
| Net cash flow | $350,600 |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
FLORLINE COMMONS
| Property | FLORLINE COMMONS |
| Address | 9526-9550 AND 9856 CORTANA PLACE AND 9001 FLORIDA BOULEVARD; Baton Rouge, LA 70815 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 139,775 |
| Year built | 1985 |
| Year last renovated | 2002 |
| Original balance | $8.3M |
| Current balance | $8.3M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 6.74% |
| Current interest rate | 6.74% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $717,589 |
| Operating expenses | $248,243 |
| Net operating income | $469,346 |
| Net cash flow | $403,081 |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
BBR Apartment Portfolio
| Property | BBR Apartment Portfolio |
| Address | SC |
| Property type | Multifamily |
| Units, beds or keys | 120 |
| Net rentable square feet | not yet reported |
| Year built | 1999 |
| Year last renovated | 2024 |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.00% |
| Current interest rate | 7.00% |
| Origination date | 08-02-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-11 |
| Prepayment lockout end | 02-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $669,074 |
| Operating expenses | $216,631 |
| Net operating income | $452,443 |
| Net cash flow | $434,463 |
| DSCR (net cash flow) | 1.64 |
| DSCR (net operating income) | 1.70 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
9950 WOODLOCH
| Property | 9950 WOODLOCH |
| Address | 9950 WOODLOCH FOREST DRIVE; The Woodlands, TX 77380 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 601,151 |
| Year built | 2014 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.4M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.07% |
| Current interest rate | 7.07% |
| Origination date | 06-12-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-07-11 |
| Prepayment lockout end | 01-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $15.4M |
| Operating expenses | $5.5M |
| Net operating income | $9.8M |
| Net cash flow | $9.2M |
| DSCR (net cash flow) | 1.75 |
| DSCR (net operating income) | 1.88 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
PINE ISLAND MARKETPLACE
| Property | PINE ISLAND MARKETPLACE |
| Address | 511 SOUTHWEST PINE ISLAND ROAD; Cape Coral, FL 33991 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 71,466 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $7.3M |
| Current balance | $7.3M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.11% |
| Current interest rate | 6.11% |
| Origination date | 09-04-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 05-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $764,322 |
| Operating expenses | $238,199 |
| Net operating income | $526,123 |
| Net cash flow | $479,438 |
| DSCR (net cash flow) | 2.12 |
| DSCR (net operating income) | 2.33 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
TCC Pool 2
| Property | TCC Pool 2 |
| Address | not yet reported |
| Property type | Manufactured housing |
| Units, beds or keys | 241 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 5.88% |
| Current interest rate | 5.88% |
| Origination date | 08-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 08-31-2026 |
| Yield maintenance end | 02-28-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $273,957 |
| Operating expenses | $143,578 |
| Net operating income | $130,379 |
| Net cash flow | $127,248 |
| DSCR (net cash flow) | 1.24 |
| DSCR (net operating income) | 1.27 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
LAKESIDE BUDGET STORAGE
| Property | LAKESIDE BUDGET STORAGE |
| Address | 13120 HALL ROAD; Sterling Heights, MI 48313 |
| Property type | Self storage |
| Units, beds or keys | 628 |
| Net rentable square feet | 81,775 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $6.8M |
| Current balance | $6.8M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.64% |
| Current interest rate | 6.64% |
| Origination date | 08-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-11 |
| Prepayment lockout end | 05-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $542,662 |
| Operating expenses | $213,995 |
| Net operating income | $328,667 |
| Net cash flow | $322,534 |
| DSCR (net cash flow) | 1.41 |
| DSCR (net operating income) | 1.44 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
GRAHAM TOWN CENTER
| Property | GRAHAM TOWN CENTER |
| Address | 9807 AND 9915-9919 224TH STREET EAST; Graham, WA 98338 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 53,873 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.44% |
| Current interest rate | 7.44% |
| Origination date | 08-22-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 02-28-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $633,667 |
| Operating expenses | $164,357 |
| Net operating income | $469,310 |
| Net cash flow | $425,665 |
| DSCR (net cash flow) | 1.90 |
| DSCR (net operating income) | 2.09 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
STORAGE QUARTERS GARDEN CITY
| Property | STORAGE QUARTERS GARDEN CITY |
| Address | 999 STEWART AVENUE; Garden City, NY 11530 |
| Property type | Self storage |
| Units, beds or keys | 485 |
| Net rentable square feet | 69,837 |
| Year built | 1956 |
| Year last renovated | 1999 |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.12% |
| Current interest rate | 6.12% |
| Origination date | 09-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $778,725 |
| Operating expenses | $317,302 |
| Net operating income | $461,423 |
| Net cash flow | $455,790 |
| DSCR (net cash flow) | 2.46 |
| DSCR (net operating income) | 2.49 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
KINGSLAND VILLAGE
| Property | KINGSLAND VILLAGE |
| Address | 21922 KINGSLAND BOULEVARD; Houston, TX 77450 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 61,805 |
| Year built | 1978 |
| Year last renovated | 2008 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.70% |
| Current interest rate | 6.70% |
| Origination date | 08-29-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 02-28-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $632,675 |
| Operating expenses | $218,404 |
| Net operating income | $414,271 |
| Net cash flow | $378,985 |
| DSCR (net cash flow) | 2.03 |
| DSCR (net operating income) | 2.22 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 5B
| Property | Loan 5B |
| 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 | $4.5M |
| Current balance | $4.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | BANA |
| 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 |
AERO TREASURE COAST SELF STORAGE
| Property | AERO TREASURE COAST SELF STORAGE |
| Address | 3000 AVIATION BOULEVARD AND 2625 FLIGHT SAFETY DRIVE; Vero Beach, FL 32960 |
| Property type | Self storage |
| Units, beds or keys | 650 |
| Net rentable square feet | 63,325 |
| Year built | 1986 |
| Year last renovated | 1999 |
| Original balance | $4.3M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.59% |
| Current interest rate | 6.59% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 05-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $408,897 |
| Operating expenses | $254,307 |
| Net operating income | $154,590 |
| Net cash flow | $148,257 |
| DSCR (net cash flow) | 1.03 |
| DSCR (net operating income) | 1.08 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
PRESTONWOOD POLO CROSSING
| Property | PRESTONWOOD POLO CROSSING |
| Address | 2960 FM 720; Oak Point, TX 75068 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 10,877 |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $3.9M |
| Current balance | $3.9M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.01% |
| Current interest rate | 6.01% |
| Origination date | 07-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 01-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $276,519 |
| Operating expenses | $77,037 |
| Net operating income | $199,482 |
| Net cash flow | $192,957 |
| DSCR (net cash flow) | 1.65 |
| DSCR (net operating income) | 1.70 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
COLONIAL MANOR MHC
| Property | COLONIAL MANOR MHC |
| Address | 525 AIRPORT BOULEVARD; Watsonville, CA 95076 |
| Property type | Manufactured housing |
| Units, beds or keys | 72 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | not yet reported |
| Original balance | $3.2M |
| Current balance | $3.2M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.72% |
| Current interest rate | 6.72% |
| Origination date | 08-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | 01-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $322,864 |
| Operating expenses | $197,861 |
| Net operating income | $125,003 |
| Net cash flow | $123,203 |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.13 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 5C
| Property | Loan 5C |
| 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 | $3.2M |
| Current balance | $3.2M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | BANA |
| 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 |
CITYLINE SELF STORAGE WEST AMWELL, NJ
| Property | CITYLINE SELF STORAGE WEST AMWELL, NJ |
| Address | 470 STATE ROUTE 31 NORTH; West Amwell, NJ 08551 |
| Property type | Self storage |
| Units, beds or keys | 267 |
| Net rentable square feet | 28,000 |
| Year built | 1990 |
| Year last renovated | not yet reported |
| Original balance | $3.1M |
| Current balance | $3.1M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.39% |
| Current interest rate | 6.39% |
| Origination date | 09-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $138,474 |
| Operating expenses | $51,219 |
| Net operating income | $87,255 |
| Net cash flow | $86,555 |
| DSCR (net cash flow) | 1.75 |
| DSCR (net operating income) | 1.76 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
HIDDEN HOLLOW APARTMENTS
| Property | HIDDEN HOLLOW APARTMENTS |
| Address | 826 CIRCLE DRIVE; Sidney, NY 13838 |
| Property type | Multifamily |
| Units, beds or keys | 50 |
| Net rentable square feet | not yet reported |
| Year built | 1976 |
| Year last renovated | 2023 |
| Original balance | $3.0M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.97% |
| Current interest rate | 6.97% |
| Origination date | 08-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 01-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $322,490 |
| Operating expenses | $88,356 |
| Net operating income | $234,134 |
| Net cash flow | $226,827 |
| DSCR (net cash flow) | 2.15 |
| DSCR (net operating income) | 2.21 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
CITYLINE SELF STORAGE SALISBURY, MD
| Property | CITYLINE SELF STORAGE SALISBURY, MD |
| Address | 305 HAMMOND STREET; Salisbury, MD 21804 |
| Property type | Self storage |
| Units, beds or keys | 431 |
| Net rentable square feet | 36,407 |
| Year built | 1980 |
| Year last renovated | not yet reported |
| Original balance | $2.8M |
| Current balance | $2.8M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 7.01% |
| Current interest rate | 7.01% |
| Origination date | 07-25-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | 01-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $281,920 |
| Operating expenses | $136,776 |
| Net operating income | $145,144 |
| Net cash flow | $143,324 |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
BEAVER LAKE
| Property | BEAVER LAKE |
| Address | 14449 EAST HIGHWAY 12; Rogers, AR 72756 |
| Property type | Manufactured housing |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 1970 |
| Year last renovated | not yet reported |
| Original balance | $2.6M |
| Current balance | $2.6M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.05% |
| Current interest rate | 6.05% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 09-30-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $264,949 |
| Operating expenses | $119,969 |
| Net operating income | $144,980 |
| Net cash flow | $142,930 |
| DSCR (net cash flow) | 1.78 |
| DSCR (net operating income) | 1.80 |
| Occupancy | 80% |
| Servicer advances outstanding | $0 |
Loan 5D
| Property | Loan 5D |
| 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 | $2.5M |
| Current balance | $2.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | BANA |
| 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 |
PIONEER CROSSING MHC
| Property | PIONEER CROSSING MHC |
| Address | 4285 NORTH STATE ROAD 9; Howe, IN 46756 |
| Property type | Manufactured housing |
| Units, beds or keys | 64 |
| Net rentable square feet | not yet reported |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $2.3M |
| Current balance | $2.3M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.73% |
| Current interest rate | 6.73% |
| Origination date | 08-21-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 08-31-2026 |
| Yield maintenance end | 02-28-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $172,765 |
| Operating expenses | $57,774 |
| Net operating income | $114,991 |
| Net cash flow | $113,391 |
| DSCR (net cash flow) | 1.47 |
| DSCR (net operating income) | 1.50 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |