BANK5 2024-5YR11: loan annex
Page built October 19, 2026
Loan detail for BANK5 2024-5YR11.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← BANK5 2024-5YR11 · CMBS market
Detail sections for the 21 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.
ATLANTA DECORATIVE ARTS CENTER
| Property | ATLANTA DECORATIVE ARTS CENTER |
| Address | 351 AND 349 PEACHTREE HILLS AVENUE NORTHEAST; Atlanta, GA 30305 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 419,711 |
| Year built | 1961 |
| Year last renovated | 1981 |
| Original balance | $24.0M |
| Current balance | $24.0M (September 2026) |
| Share of deal balance | 3.0% |
| Interest rate at origination | 6.52% |
| Current interest rate | 6.52% |
| Origination date | 10-04-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-08-2029 |
| Servicer | Midland Loan Services |
| 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 | $14.6M |
| Operating expenses | $5.0M |
| Net operating income | $9.6M |
| Net cash flow | $8.9M |
| DSCR (net cash flow) | 2.23 |
| DSCR (net operating income) | 2.41 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
4265 SAN FELIPE
| Property | 4265 SAN FELIPE |
| Address | 4265 SAN FELIPE STREET; Houston, TX 77027 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 209,780 |
| Year built | 1984 |
| Year last renovated | 2021 |
| Original balance | $23.4M |
| Current balance | $23.4M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 7.40% |
| Current interest rate | 7.40% |
| Origination date | 09-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 04-30-2029 |
| 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) | 12-31-2025 |
| Revenue | $5.4M |
| Operating expenses | $2.7M |
| Net operating income | $2.8M |
| Net cash flow | $2.6M |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
WOODSCREEK COMMONS
| Property | WOODSCREEK COMMONS |
| Address | 702-742 SOUTH RANDALL ROAD; Algonquin, IL 60102 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 209,815 |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $20.5M |
| Current balance | $20.5M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 6.38% |
| Current interest rate | 6.38% |
| Origination date | 10-22-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-11 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $465,094 |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.60 |
| DSCR (net operating income) | 1.81 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
390 WYTHE AVENUE
| Property | 390 WYTHE AVENUE |
| Address | 386-394 WYTHE AVENUE; Brooklyn, NY 11249 |
| Property type | Multifamily |
| Units, beds or keys | 69 |
| Net rentable square feet | not yet reported |
| Year built | 1900 |
| Year last renovated | 2010 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.85% |
| Current interest rate | 6.85% |
| Origination date | 09-18-2024 |
| 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 | $1.7M |
| Operating expenses | $831,437 |
| Net operating income | $840,346 |
| Net cash flow | $831,721 |
| DSCR (net cash flow) | 1.20 |
| DSCR (net operating income) | 1.21 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
MIRAMAR METROPLEX
| Property | MIRAMAR METROPLEX |
| Address | 7340 AND 7480 MIRAMAR ROAD; San Diego, CA 92126 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 195,038 |
| Year built | 1992 |
| Year last renovated | 2013 |
| Original balance | $18.9M |
| Current balance | $18.9M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 10-22-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 04-30-2029 |
| 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 | $1.8M |
| Operating expenses | $462,220 |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.80 |
| DSCR (net operating income) | 1.99 |
| Occupancy | 75% |
| Servicer advances outstanding | $0 |
KENHORST PLAZA
| Property | KENHORST PLAZA |
| Address | 300 KENHORST PLAZA; Reading, PA 19607 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 161,424 |
| Year built | 1990 |
| Year last renovated | not yet reported |
| Original balance | $16.5M |
| Current balance | $16.5M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 7.04% |
| Current interest rate | 7.04% |
| Origination date | 10-22-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 04-30-2029 |
| 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 | $1.3M |
| Operating expenses | $440,178 |
| Net operating income | $857,805 |
| Net cash flow | $805,506 |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
KENT SUPREME SELF STORAGE
| Property | KENT SUPREME SELF STORAGE |
| Address | 25301 PACIFIC HIGHWAY SOUTH; Kent, WA 98032 |
| Property type | Self storage |
| Units, beds or keys | 680 |
| Net rentable square feet | 76,660 |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $11.5M |
| Current balance | $11.5M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.86% |
| Current interest rate | 5.86% |
| 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 | $800,516 |
| Operating expenses | $268,486 |
| Net operating income | $532,030 |
| Net cash flow | $528,865 |
| DSCR (net cash flow) | 1.55 |
| DSCR (net operating income) | 1.56 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
Loan 1A
| Property | Loan 1A |
| 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 | 1.3% |
| Interest rate at origination | 6.13% |
| Current interest rate | 6.13% |
| 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 | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| 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 |
HPI SELF STORAGE - HOLIDAY FL
| Property | HPI SELF STORAGE - HOLIDAY FL |
| Address | 1539 US HIGHWAY 19 ALTERNATE; Holiday, FL 34691 |
| Property type | Self storage |
| Units, beds or keys | 818 |
| Net rentable square feet | 90,755 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $8.5M |
| Current balance | $8.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.09% |
| Current interest rate | 6.09% |
| Origination date | 09-18-2024 |
| 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 | $726,666 |
| Operating expenses | $304,455 |
| Net operating income | $422,211 |
| Net cash flow | $417,673 |
| DSCR (net cash flow) | 1.60 |
| DSCR (net operating income) | 1.61 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
LA FITNESS - LINDEN, NJ
| Property | LA FITNESS - LINDEN, NJ |
| Address | 950 WEST EDGAR ROAD; Linden, NJ 07036 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 41,000 |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.73% |
| Current interest rate | 7.73% |
| Origination date | 09-27-2024 |
| 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 | $721,248 |
| Operating expenses | $290,644 |
| Net operating income | $430,604 |
| Net cash flow | $413,624 |
| DSCR (net cash flow) | 1.33 |
| DSCR (net operating income) | 1.39 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SPRINGFIELD VALLEY APARTMENTS
| Property | SPRINGFIELD VALLEY APARTMENTS |
| Address | 111 PROVIDENCE ROAD; Morton, PA 19070 |
| Property type | Multifamily |
| Units, beds or keys | 60 |
| Net rentable square feet | not yet reported |
| Year built | 1970 |
| Year last renovated | not yet reported |
| Original balance | $7.8M |
| Current balance | $7.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 6.48% |
| Current interest rate | 6.48% |
| Origination date | 10-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 04-30-2029 |
| 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 | $1.0M |
| Operating expenses | $476,015 |
| Net operating income | $565,484 |
| Net cash flow | $550,484 |
| DSCR (net cash flow) | 1.07 |
| DSCR (net operating income) | 1.10 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Mendenhall Gardens and High Point Apartments
| Property | Mendenhall Gardens and High Point Apartments |
| Address | TN |
| Property type | Multifamily |
| Units, beds or keys | 146 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.45% |
| Current interest rate | 6.45% |
| Origination date | 09-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 04-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | $41,632 |
OSPREY COVE MHC
| Property | OSPREY COVE MHC |
| Address | 2058 US-9; Ocean View, NJ 08230 |
| Property type | Manufactured housing |
| Units, beds or keys | 110 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $7.1M |
| Current balance | $7.1M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.23% |
| Current interest rate | 6.23% |
| Origination date | 10-17-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 04-30-2029 |
| 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 | $277,737 |
| Operating expenses | $117,165 |
| Net operating income | $160,572 |
| Net cash flow | $159,197 |
| DSCR (net cash flow) | 1.45 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CITYSCAPE ARTS
| Property | CITYSCAPE ARTS |
| Address | 301 NICHOLS STREET; Fort Worth, TX 76102 |
| Property type | Multifamily |
| Units, beds or keys | 56 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 5.60% |
| Current interest rate | 5.60% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-11 |
| Prepayment lockout end | 07-10-2029 |
| 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) | 03-31-2026 |
| Revenue | $343,361 |
| Operating expenses | $191,563 |
| Net operating income | $151,798 |
| Net cash flow | $145,555 |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
LAKE EUSTIS MHP
| Property | LAKE EUSTIS MHP |
| Address | 44 SHARPS CIRCLE; Eustis, FL 32726 |
| Property type | Manufactured housing |
| Units, beds or keys | 113 |
| Net rentable square feet | not yet reported |
| Year built | 1947 |
| Year last renovated | not yet reported |
| Original balance | $5.6M |
| Current balance | $5.6M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.37% |
| Current interest rate | 6.37% |
| Origination date | 09-26-2024 |
| 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 | $431,962 |
| Operating expenses | $167,541 |
| Net operating income | $264,421 |
| Net cash flow | $261,396 |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
WINCHESTER SELF STORAGE
| Property | WINCHESTER SELF STORAGE |
| Address | 617 MILTON RAY DRIVE; Winchester, VA 22603 |
| Property type | Self storage |
| Units, beds or keys | 448 |
| Net rentable square feet | 63,400 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $5.3M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.94% |
| Current interest rate | 5.94% |
| Origination date | 10-11-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 06-30-2029 |
| 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 | $396,568 |
| Operating expenses | $109,400 |
| Net operating income | $287,168 |
| Net cash flow | $283,998 |
| DSCR (net cash flow) | 1.77 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 82% |
| Servicer advances outstanding | $0 |
CAROUSEL RANCH MHC
| Property | CAROUSEL RANCH MHC |
| Address | 4315 NORTH FLOWING WELLS ROAD; Tucson, AZ 85705 |
| Property type | Manufactured housing |
| Units, beds or keys | 90 |
| Net rentable square feet | not yet reported |
| Year built | 1960 |
| Year last renovated | not yet reported |
| Original balance | $4.3M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.02% |
| Current interest rate | 6.02% |
| Origination date | 10-01-2024 |
| 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
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $454,411 |
| Operating expenses | $189,415 |
| Net operating income | $264,996 |
| Net cash flow | $262,456 |
| DSCR (net cash flow) | 1.99 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
109-111 LEXINGTON AVENUE
| Property | 109-111 LEXINGTON AVENUE |
| Address | 109-111 LEXINGTON AVENUE; New York, NY 10016 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 4,100 |
| Year built | 1910 |
| Year last renovated | not yet reported |
| Original balance | $3.5M |
| Current balance | $3.5M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 7.38% |
| Current interest rate | 7.38% |
| Origination date | 10-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 04-30-2029 |
| 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) | 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 |
RIVERWEST BUSINESS PARK
| Property | RIVERWEST BUSINESS PARK |
| Address | 2917 RIVERWEST DRIVE; Augusta, GA 30907 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 51,370 |
| Year built | 2004 |
| 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 | 5.98% |
| Current interest rate | 5.98% |
| 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 | 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) | 03-31-2026 |
| Revenue | $487,322 |
| Operating expenses | $112,135 |
| Net operating income | $375,187 |
| Net cash flow | $341,795 |
| DSCR (net cash flow) | 1.73 |
| DSCR (net operating income) | 1.90 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
PONDEROSA
| Property | PONDEROSA |
| Address | 9529 EAST PONDEROSA DRIVE; North Webster, IN 46555 |
| Property type | Manufactured housing |
| Units, beds or keys | 93 |
| Net rentable square feet | not yet reported |
| Year built | 1968 |
| Year last renovated | not yet reported |
| Original balance | $2.7M |
| Current balance | $2.7M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.73% |
| Current interest rate | 6.73% |
| Origination date | 10-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 04-30-2029 |
| 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 | $205,744 |
| Operating expenses | $74,795 |
| Net operating income | $130,949 |
| Net cash flow | $128,624 |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.41 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
BO MAR
| Property | BO MAR |
| Address | 251 WEST VALPARAISO STREET; Westville, IN 46391 |
| Property type | Manufactured housing |
| Units, beds or keys | 33 |
| Net rentable square feet | not yet reported |
| Year built | 1961 |
| Year last renovated | not yet reported |
| Original balance | $1.5M |
| Current balance | $1.5M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 6.51% |
| Current interest rate | 6.51% |
| Origination date | 10-17-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 04-30-2029 |
| 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 | $112,101 |
| Operating expenses | $42,847 |
| Net operating income | $69,254 |
| Net cash flow | $68,329 |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.41 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |