BANK5 2024-5YR5: loan annex
Page built October 19, 2026
Loan detail for BANK5 2024-5YR5.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BANK5 2024-5YR5 · CMBS market
Detail sections for the 43 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
Loan 1B
| Property | Loan 1B |
| 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 | $21.5M |
| Current balance | $21.5M (September 2026) |
| Share of deal balance | 4.6% |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 |
CORAL WALK
| Property | CORAL WALK |
| Address | 1760-1910 NORTHEAST PINE ISLAND ROAD; Cape Coral, FL 33909 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 115,753 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $20.2M |
| Current balance | $20.2M (September 2026) |
| Share of deal balance | 4.3% |
| Interest rate at origination | 7.26% |
| Current interest rate | 7.26% |
| Origination date | 11-14-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-01 |
| Prepayment lockout end | 12-31-2025 |
| Yield maintenance end | 08-31-2028 |
| Servicer | Trimont LLC |
| 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 | $1.6M |
| Operating expenses | $462,877 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.47 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
TYSONS CORNER CENTER
| Property | TYSONS CORNER CENTER |
| Address | 1961 CHAIN BRIDGE ROAD; McLean, VA 22102 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,793,638 |
| Year built | 1968 |
| Year last renovated | 2005 |
| Original balance | $51.5M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 4.3% |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 03-05-2026 |
| Yield maintenance end | 06-05-2028 |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $70.7M |
| Operating expenses | $24.8M |
| Net operating income | $45.8M |
| Net cash flow | $44.8M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
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 | $20.0M |
| Current balance | $20.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.92% |
| Current interest rate | 7.92% |
| Origination date | 12-13-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| 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 |
2361 MORRIS AVENUE
| Property | 2361 MORRIS AVENUE |
| Address | 2361 MORRIS AVENUE; Bronx, NY 10468 |
| Property type | Multifamily |
| Units, beds or keys | 45 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $13.5M |
| Current balance | $13.5M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 6.51% |
| Current interest rate | 6.51% |
| Origination date | 01-23-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | 10-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $470,509 |
| Operating expenses | $126,619 |
| Net operating income | $343,890 |
| Net cash flow | $341,077 |
| DSCR (net cash flow) | 1.55 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 4B
| Property | Loan 4B |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $12.0M |
| Current balance | $12.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.02% |
| Current interest rate | 7.02% |
| Origination date | 02-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | MSMCH/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 |
KLEIN SQUARE
| Property | KLEIN SQUARE |
| Address | 16812 STUEBNER AIRLINE ROAD; Spring, TX 77379 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 79,963 |
| Year built | 1978 |
| Year last renovated | 1999 |
| Original balance | $11.7M |
| Current balance | $11.7M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 7.50% |
| Current interest rate | 7.50% |
| Origination date | 01-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | 03-31-2026 |
| Yield maintenance end | 11-30-2028 |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $857,161 |
| Operating expenses | $239,568 |
| Net operating income | $617,593 |
| Net cash flow | $563,006 |
| DSCR (net cash flow) | 1.27 |
| DSCR (net operating income) | 1.39 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
940 WEST WINONA STREET
| Property | 940 WEST WINONA STREET |
| Address | 940 WEST WINONA STREET; Chicago, IL 60640 |
| Property type | Multifamily |
| Units, beds or keys | 67 |
| Net rentable square feet | not yet reported |
| Year built | 1926 |
| Year last renovated | 2017 |
| Original balance | $11.1M |
| Current balance | $11.1M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.04% |
| Current interest rate | 6.04% |
| Origination date | 12-27-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 12-31-2025 |
| Yield maintenance end | 06-30-2028 |
| Servicer | Trimont LLC |
| 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 | $706,512 |
| Operating expenses | $245,770 |
| Net operating income | $460,742 |
| Net cash flow | $454,042 |
| DSCR (net cash flow) | 1.34 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
PONDER PLACE
| Property | PONDER PLACE |
| Address | 201 LAKE FOREST ROAD; Greenwood, SC 29649 |
| Property type | Multifamily |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 2022 |
| Year last renovated | not yet reported |
| Original balance | $10.2M |
| Current balance | $10.2M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.99% |
| Current interest rate | 5.99% |
| Origination date | 02-29-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | 11-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
HOMEWOOD SUITES SAN MARCOS
| Property | HOMEWOOD SUITES SAN MARCOS |
| Address | 451 BARNES DRIVE; San Marcos, TX 78666 |
| Property type | Lodging |
| Units, beds or keys | 94 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.83% |
| Current interest rate | 6.83% |
| Origination date | 12-01-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-01 |
| Prepayment lockout end | 07-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $3.3M |
| Operating expenses | $2.1M |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.52 |
| DSCR (net operating income) | 1.71 |
| Occupancy | 72% |
| 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 | 2.1% |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 |
Oklahoma Texas Hotel Portfolio
| Property | Oklahoma Texas Hotel Portfolio |
| Address | not yet reported |
| Property type | Lodging |
| Units, beds or keys | 143 |
| 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 (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.17% |
| Current interest rate | 7.17% |
| Origination date | 03-20-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2029-04-01 |
| Prepayment lockout end | 09-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
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 | $10.0M |
| Current balance | $10.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.92% |
| Current interest rate | 7.92% |
| Origination date | 12-13-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| 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 |
GATEWAY SQUARE SHOPPING CENTER
| Property | GATEWAY SQUARE SHOPPING CENTER |
| Address | 4801-4889 HOPYARD ROAD; Pleasanton, CA 94588 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 87,328 |
| Year built | 1989 |
| Year last renovated | not yet reported |
| Original balance | $9.8M |
| Current balance | $9.8M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.68% |
| Current interest rate | 6.68% |
| Origination date | 02-27-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | 05-31-2026 |
| Yield maintenance end | 08-31-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 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 |
ELM STREET PLAZA
| Property | ELM STREET PLAZA |
| Address | 1030-1040 ELM STREET; Rocky Hill, CT 06067 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 60,947 |
| Year built | 1998 |
| Year last renovated | 2020 |
| Original balance | $9.5M |
| Current balance | $9.5M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.14% |
| Current interest rate | 7.14% |
| Origination date | 02-15-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | 11-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 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 |
927-933 FLATBUSH AVENUE
| Property | 927-933 FLATBUSH AVENUE |
| Address | 927-933 FLATBUSH AVENUE; Brooklyn, NY 11226 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 45,100 |
| Year built | 1920 |
| Year last renovated | 2019 |
| Original balance | $9.1M |
| Current balance | $9.1M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.36% |
| Current interest rate | 7.36% |
| Origination date | 02-29-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | 10-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 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 |
NORTHVILLE SHOPPING CENTER PHASE II
| Property | NORTHVILLE SHOPPING CENTER PHASE II |
| Address | 17101-17955 HAGGERTY ROAD AND 6 MILE ROAD; Northville, MI 48167 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 43,169 |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $8.7M |
| Current balance | $8.7M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.72% |
| Current interest rate | 6.72% |
| Origination date | 03-08-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-01 |
| Prepayment lockout end | 09-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 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 |
US STORAGE CENTERS - LA CRESCENTA, CA
| Property | US STORAGE CENTERS - LA CRESCENTA, CA |
| Address | 4454 LOWELL AVENUE AND 3900-3934 FOOTHILL BOULEVARD; La Crescenta, CA 91214 |
| Property type | Self storage |
| Units, beds or keys | 558 |
| Net rentable square feet | 68,605 |
| Year built | 1960 |
| Year last renovated | 1988 |
| Original balance | $8.3M |
| Current balance | $8.3M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 01-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | 07-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| 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) | 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 |
Swifts MHC and Gulf to Bay MHC
| Property | Swifts MHC and Gulf to Bay MHC |
| Address | FL |
| Property type | Manufactured housing |
| Units, beds or keys | 156 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $8.2M |
| Current balance | $8.2M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.42% |
| Current interest rate | 6.42% |
| Origination date | 03-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-01 |
| Prepayment lockout end | 03-31-2026 |
| Yield maintenance end | 09-30-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
WESTBANK VILLAGE SHOPPING CENTER
| Property | WESTBANK VILLAGE SHOPPING CENTER |
| Address | 875-929 MANHATTAN BOULEVARD; Harvey, LA 70058 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 93,963 |
| Year built | 1983 |
| Year last renovated | not yet reported |
| Original balance | $8.1M |
| Current balance | $8.1M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 9.04% |
| Current interest rate | 9.04% |
| Origination date | 11-01-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-11-01 |
| Prepayment lockout end | 05-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $823,779 |
| Operating expenses | $277,158 |
| Net operating income | $546,621 |
| Net cash flow | $500,456 |
| DSCR (net cash flow) | 1.36 |
| DSCR (net operating income) | 1.49 |
| Occupancy | 82% |
| Servicer advances outstanding | $0 |
BEE SAFE STORAGE - CREEKSIDE
| Property | BEE SAFE STORAGE - CREEKSIDE |
| Address | 2290 CREEKSIDE LANDING DRIVE; Apex, NC 27523 |
| Property type | Self storage |
| Units, beds or keys | 625 |
| Net rentable square feet | 64,690 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 6.96% |
| Current interest rate | 6.96% |
| Origination date | 01-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-11 |
| Prepayment lockout end | 03-10-2026 |
| Yield maintenance end | 08-10-2028 |
| Servicer | Trimont LLC |
| 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 | $615,580 |
| Operating expenses | $197,990 |
| Net operating income | $417,590 |
| Net cash flow | $414,356 |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.58 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Loan 4C
| Property | Loan 4C |
| 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 | $7.5M |
| Current balance | $7.5M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.02% |
| Current interest rate | 7.02% |
| Origination date | 02-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | MSMCH/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 |
COMPASS POINT MEDICAL COMPLEX
| Property | COMPASS POINT MEDICAL COMPLEX |
| Address | 1111 CROMWELL AVENUE; Rocky Hill, CT 06067 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 65,063 |
| Year built | 2003 |
| Year last renovated | 2010 |
| Original balance | $7.4M |
| Current balance | $7.4M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.51% |
| Current interest rate | 7.51% |
| Origination date | 03-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-01 |
| Prepayment lockout end | 12-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 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 |
SUPERIOR BUILDING
| Property | SUPERIOR BUILDING |
| Address | 61 NORTH RAYMOND AVENUE; Pasadena, CA 91103 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 45,902 |
| Year built | 1928 |
| Year last renovated | 2013 |
| Original balance | $7.0M |
| Current balance | $7.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.79% |
| Current interest rate | 6.79% |
| Origination date | 04-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-01 |
| Prepayment lockout end | 05-31-2026 |
| Yield maintenance end | 09-30-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| 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) | 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 |
872 EAST 164TH STREET
| Property | 872 EAST 164TH STREET |
| Address | 872 EAST 164TH STREET; Bronx, NY 10459 |
| Property type | Multifamily |
| Units, beds or keys | 18 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $6.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.76% |
| Current interest rate | 6.76% |
| Origination date | 02-15-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | 11-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
WALNUT GROVE MHC
| Property | WALNUT GROVE MHC |
| Address | 2548 PECK ROAD; Monrovia, CA 91016 |
| Property type | Manufactured housing |
| Units, beds or keys | 52 |
| Net rentable square feet | not yet reported |
| Year built | 1954 |
| Year last renovated | not yet reported |
| Original balance | $5.6M |
| Current balance | $5.6M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.21% |
| Current interest rate | 6.21% |
| Origination date | 04-03-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-05-01 |
| Prepayment lockout end | 12-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
PARK PLACE APARTMENTS
| Property | PARK PLACE APARTMENTS |
| Address | 515 PARKSIDE PLACE; Dalton, GA 30721 |
| Property type | Multifamily |
| Units, beds or keys | 86 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $5.2M |
| Current balance | $5.2M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.71% |
| Current interest rate | 7.71% |
| Origination date | 04-03-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-11 |
| Prepayment lockout end | 10-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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 |
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 | $5.0M |
| Current balance | $5.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.53% |
| Current interest rate | 7.53% |
| Origination date | 01-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| 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 |
City Trailer Park and Stage Coach MHC
| Property | City Trailer Park and Stage Coach MHC |
| Address | CA |
| Property type | Manufactured housing |
| Units, beds or keys | 44 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.22% |
| Current interest rate | 6.22% |
| Origination date | 04-03-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-05-01 |
| Prepayment lockout end | 12-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
Loan 3B
| Property | Loan 3B |
| 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 | $5.0M |
| Current balance | $5.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.84% |
| Current interest rate | 6.84% |
| Origination date | 02-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-11 |
| 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 |
US STORAGE CENTERS - SIMI VALLEY, CA
| Property | US STORAGE CENTERS - SIMI VALLEY, CA |
| Address | 2073 ROYAL AVENUE; Simi Valley, CA 93065 |
| Property type | Self storage |
| Units, beds or keys | 608 |
| Net rentable square feet | 60,240 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $4.7M |
| Current balance | $4.7M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 12-15-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 06-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.7M |
| Operating expenses | $490,211 |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 4.00 |
| DSCR (net operating income) | 4.04 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
CITYLINE MILLEDGEVILLE
| Property | CITYLINE MILLEDGEVILLE |
| Address | 155 AND 157 GARRETT WAY & 630 MERIWETHER ROAD; Milledgeville, GA 31061 |
| Property type | Self storage |
| Units, beds or keys | 542 |
| Net rentable square feet | 80,330 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $4.5M |
| Current balance | $4.5M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.86% |
| Current interest rate | 6.86% |
| Origination date | 01-23-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | 07-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| 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 |
SYCAMORE COVE
| Property | SYCAMORE COVE |
| Address | 2456, 2458 AND 2462 NORTH SYCAMORE BOULEVARD; Tucson, AZ 85712 |
| Property type | Multifamily |
| Units, beds or keys | 67 |
| Net rentable square feet | not yet reported |
| Year built | 1979 |
| Year last renovated | 2023 |
| Original balance | $4.2M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.80% |
| Current interest rate | 6.80% |
| Origination date | 12-15-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 12-31-2024 |
| Yield maintenance end | 06-30-2028 |
| Servicer | Trimont LLC |
| 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 | $283,456 |
| Operating expenses | $103,585 |
| Net operating income | $179,871 |
| Net cash flow | $171,496 |
| DSCR (net cash flow) | 1.19 |
| DSCR (net operating income) | 1.25 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
1412 COLLEGE AVE
| Property | 1412 COLLEGE AVE |
| Address | 1412 COLLEGE AVENUE; Bronx, NY 10456 |
| Property type | Multifamily |
| Units, beds or keys | 16 |
| Net rentable square feet | not yet reported |
| Year built | 1930 |
| Year last renovated | 2023 |
| Original balance | $4.1M |
| Current balance | $4.1M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.53% |
| Current interest rate | 6.53% |
| Origination date | 11-07-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-01 |
| Prepayment lockout end | 08-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
LEXINGTON GRAND
| Property | LEXINGTON GRAND |
| Address | 186 ROY TRUESDELL ROAD; Lugoff, SC 29078 |
| Property type | Multifamily |
| Units, beds or keys | 64 |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | 2023 |
| Original balance | $4.1M |
| Current balance | $4.1M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.97% |
| Current interest rate | 6.97% |
| Origination date | 03-28-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-11 |
| Prepayment lockout end | 10-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| 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 |
US STORAGE CENTERS - HARBOR CITY FRAMPTON, CA
| Property | US STORAGE CENTERS - HARBOR CITY FRAMPTON, CA |
| Address | 24490 FRAMPTON AVENUE; Harbor City, CA 90710 |
| Property type | Self storage |
| Units, beds or keys | 486 |
| Net rentable square feet | 47,543 |
| Year built | 2002 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.4M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 12-15-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 06-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BANA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 01-31-2025 |
| Revenue | $1.4M |
| Operating expenses | $379,539 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 4.63 |
| DSCR (net operating income) | 4.73 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
4975 CLARK HOWELL HIGHWAY
| Property | 4975 CLARK HOWELL HIGHWAY |
| Address | 4975 CLARK HOWELL HIGHWAY; Atlanta, GA 30349 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 38,724 |
| Year built | 1975 |
| Year last renovated | 2022 |
| Original balance | $3.3M |
| Current balance | $3.3M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.87% |
| Current interest rate | 6.87% |
| Origination date | 02-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-03-01 |
| Prepayment lockout end | 11-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| 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) | 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 |
TAYLORS SQUARE
| Property | TAYLORS SQUARE |
| Address | 3023 WADE HAMPTON BOULEVARD; Taylors, SC 29687 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,982 |
| Year built | 2002 |
| Year last renovated | not yet reported |
| Original balance | $3.2M |
| Current balance | $3.2M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 02-02-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-03-05 |
| Prepayment lockout end | 12-04-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 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 4D
| Property | Loan 4D |
| 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 | $3.0M |
| Current balance | $3.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.02% |
| Current interest rate | 7.02% |
| Origination date | 02-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | MSMCH/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 |
East Coast Storage Portfolio
| Property | East Coast Storage Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 289 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $2.8M |
| Current balance | $2.8M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 7.35% |
| Current interest rate | 7.35% |
| Origination date | 04-04-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-05-01 |
| Prepayment lockout end | 01-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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 |
BENTON CROSSING
| Property | BENTON CROSSING |
| Address | 15400 SHELDON ROAD; Northville, MI 48168 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,253 |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $2.8M |
| Current balance | $2.8M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 03-28-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-05 |
| Prepayment lockout end | 01-04-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| 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) | 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 |
TYSONS CORNER CENTER
| Property | TYSONS CORNER CENTER |
| Address | 1961 CHAIN BRIDGE ROAD; McLean, VA 22102 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,793,638 |
| Year built | 1968 |
| Year last renovated | 2005 |
| Original balance | $2.5M |
| Current balance | $2.5M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 05-05-2026 |
| Yield maintenance end | 06-05-2028 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| 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) | 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 |
US STORAGE CENTERS - VERNON, CA
| Property | US STORAGE CENTERS - VERNON, CA |
| Address | 4300 SOUTH ALAMEDA STREET; Vernon, CA 90058 |
| Property type | Self storage |
| Units, beds or keys | 468 |
| Net rentable square feet | 40,571 |
| Year built | 1929 |
| Year last renovated | 2013 |
| Original balance | $1.8M |
| Current balance | $1.8M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 12-15-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 06-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $424,727 |
| Operating expenses | $164,532 |
| Net operating income | $260,195 |
| Net cash flow | $249,241 |
| DSCR (net cash flow) | 4.21 |
| DSCR (net operating income) | 4.40 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |