BANK5 2025-5YR13: loan annex
Page built October 19, 2026
Loan detail for BANK5 2025-5YR13.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BANK5 2025-5YR13 · CMBS market
Detail sections for the 23 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.
Radius at Harbor Bay
| Property | Radius at Harbor Bay |
| Address | Alameda, CA |
| 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 | $25.0M |
| Current balance | $24.5M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 6.13% |
| Current interest rate | 6.13% |
| Origination date | 12-30-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-01-11 |
| Prepayment lockout end | 07-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $15.8M |
| Operating expenses | $4.3M |
| Net operating income | $11.5M |
| Net cash flow | $11.3M |
| DSCR (net cash flow) | 1.46 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
THE SPIRAL
| Property | THE SPIRAL |
| Address | 66 HUDSON BOULEVARD; New York, NY 10001 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 2,844,343 |
| Year built | 2022 |
| Year last renovated | not yet reported |
| Original balance | $73.5M |
| Current balance | $24.5M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 5.50% |
| Current interest rate | 5.50% |
| Origination date | 01-09-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-09 |
| Prepayment lockout end | 07-08-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association, Bank of America, National Association, Wells Fargo Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -9.2%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $85.4M |
| Operating expenses | $26.7M |
| Net operating income | $58.7M |
| Net cash flow | $57.2M |
| DSCR (net cash flow) | 1.40 |
| DSCR (net operating income) | 1.44 |
| Occupancy | 95% |
| 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 | $24.5M |
| Current balance | $24.5M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 5.50% |
| Current interest rate | 5.50% |
| Origination date | 01-09-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 |
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 | $24.5M |
| Current balance | $24.5M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 5.50% |
| Current interest rate | 5.50% |
| Origination date | 01-09-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 |
SPRINGHILL SUITES BLOOMINGTON
| Property | SPRINGHILL SUITES BLOOMINGTON |
| Address | 501 NORTH COLLEGE AVENUE; Bloomington, IN 47404 |
| Property type | Lodging |
| Units, beds or keys | 158 |
| Net rentable square feet | not yet reported |
| Year built | 2014 |
| Year last renovated | 2023 |
| Original balance | $24.5M |
| Current balance | $24.4M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 7.65% |
| Current interest rate | 7.65% |
| Origination date | 01-24-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2030-02-05 |
| Prepayment lockout end | 09-04-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $7.9M |
| Operating expenses | $4.1M |
| Net operating income | $3.8M |
| Net cash flow | $3.5M |
| DSCR (net cash flow) | 1.76 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 70% |
| Servicer advances outstanding | $0 |
100 CERAMIC TILE DRIVE
| Property | 100 CERAMIC TILE DRIVE |
| Address | 100 CERAMIC TILE DRIVE; Morganton, NC 28273 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 378,692 |
| Year built | 1989 |
| Year last renovated | 2021 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 6.84% |
| Current interest rate | 6.84% |
| Origination date | 12-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 06-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 2A
| Property | Loan 2A |
| 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 | 2.7% |
| Interest rate at origination | 6.83% |
| Current interest rate | 6.83% |
| Origination date | 10-22-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | not yet reported |
| 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 |
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 |
COURTYARD FREDERICKSBURG HISTORIC DISTRICT
| Property | COURTYARD FREDERICKSBURG HISTORIC DISTRICT |
| Address | 620 CAROLINE STREET; Fredericksburg, VA 22401 |
| Property type | Lodging |
| Units, beds or keys | 98 |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $15.5M |
| Current balance | $15.5M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.81% |
| Current interest rate | 6.81% |
| Origination date | 12-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 06-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $5.2M |
| Operating expenses | $3.7M |
| Net operating income | $1.6M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 1.25 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 76% |
| Servicer advances outstanding | $0 |
US STORAGE CENTERS - CHATSWORTH
| Property | US STORAGE CENTERS - CHATSWORTH |
| Address | 9818 DE SOTO AVENUE; Chatsworth, CA 91311 |
| Property type | Self storage |
| Units, beds or keys | 749 |
| Net rentable square feet | 89,655 |
| Year built | 1974 |
| Year last renovated | 2024 |
| Original balance | $15.1M |
| Current balance | $15.1M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.23% |
| Current interest rate | 6.23% |
| Origination date | 11-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 05-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $2.4M |
| Operating expenses | $673,489 |
| Net operating income | $1.7M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 1.78 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
1114 MADISON AVENUE
| Property | 1114 MADISON AVENUE |
| Address | 1114 MADISON AVENUE; New York, NY 10028 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 6,684 |
| Year built | 1938 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 7.05% |
| Current interest rate | 7.05% |
| Origination date | 12-11-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 02-28-2027 |
| Yield maintenance end | 07-31-2029 |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $368,087 |
| Net operating income | $763,994 |
| Net cash flow | $760,150 |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.43 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SILVERADO SELF STORAGE
| Property | SILVERADO SELF STORAGE |
| Address | 5100 LAS BRISAS BOULEVARD; Reno, NV 89523 |
| Property type | Self storage |
| Units, beds or keys | 836 |
| Net rentable square feet | 102,641 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $12.6M |
| Current balance | $12.6M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.91% |
| Current interest rate | 6.91% |
| Origination date | 01-07-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 07-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $402,833 |
| Operating expenses | $114,645 |
| Net operating income | $288,188 |
| Net cash flow | $284,339 |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.32 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
321 STARR STREET
| Property | 321 STARR STREET |
| Address | 321 STARR STREET; Brooklyn, NY 11237 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,874 |
| Year built | 1931 |
| Year last renovated | 2017 |
| Original balance | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 7.46% |
| Current interest rate | 7.46% |
| Origination date | 01-23-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $871,141 |
| Operating expenses | $239,050 |
| Net operating income | $632,091 |
| Net cash flow | $615,489 |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.34 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
ZOE LOFTS
| Property | ZOE LOFTS |
| Address | 5335 WEST ADAMS BOULEVARD; Los Angeles, CA 90016 |
| Property type | Multifamily |
| Units, beds or keys | 60 |
| Net rentable square feet | not yet reported |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $11.8M |
| Current balance | $11.8M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 6.88% |
| Current interest rate | 6.88% |
| Origination date | 01-03-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-11 |
| Prepayment lockout end | 10-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 03-31-2026 |
| Revenue | $565,820 |
| Operating expenses | $228,197 |
| Net operating income | $337,623 |
| Net cash flow | $326,574 |
| DSCR (net cash flow) | 1.62 |
| DSCR (net operating income) | 1.67 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
310 GREENWICH AVE
| Property | 310 GREENWICH AVE |
| Address | 310 GREENWICH AVENUE; Greenwich, CT 06830 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 15,180 |
| Year built | 1917 |
| Year last renovated | 2013 |
| Original balance | $11.5M |
| Current balance | $11.5M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 6.74% |
| Current interest rate | 6.74% |
| Origination date | 12-23-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 09-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $148,408 |
| Net operating income | $940,244 |
| Net cash flow | $880,676 |
| DSCR (net cash flow) | 2.25 |
| DSCR (net operating income) | 2.40 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CLC SPACES STORAGE LITTLE ROCK
| Property | CLC SPACES STORAGE LITTLE ROCK |
| Address | 1700 BROOKWOOD DRIVE; Little Rock, AR 72202 |
| Property type | Self storage |
| Units, beds or keys | 595 |
| Net rentable square feet | 69,551 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $8.8M |
| Current balance | $8.8M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.83% |
| Current interest rate | 6.83% |
| Origination date | 01-14-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-11 |
| Prepayment lockout end | 11-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $1.3M |
| Operating expenses | $401,317 |
| Net operating income | $878,647 |
| Net cash flow | $871,692 |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.44 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
CEDAR CREEK MHC
| Property | CEDAR CREEK MHC |
| Address | 1634 DARRELL DRIVE; Graham, NC 27253 |
| Property type | Manufactured housing |
| Units, beds or keys | 197 |
| Net rentable square feet | not yet reported |
| Year built | 1980 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.17% |
| Current interest rate | 7.17% |
| Origination date | 12-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 02-28-2027 |
| Yield maintenance end | 06-30-2029 |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $747,808 |
| Operating expenses | $209,955 |
| Net operating income | $537,853 |
| Net cash flow | $532,928 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.87 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
CARRIAGE HOUSE
| Property | CARRIAGE HOUSE |
| Address | 190 PLEASANT GROVE ROAD; Ithaca, NY 14850 |
| Property type | Multifamily |
| Units, beds or keys | 104 |
| Net rentable square feet | not yet reported |
| Year built | 1965 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.81% |
| Current interest rate | 6.81% |
| Origination date | 11-22-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 01-31-2027 |
| Yield maintenance end | 06-30-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $430,929 |
| Operating expenses | $165,641 |
| Net operating income | $265,288 |
| Net cash flow | $259,632 |
| DSCR (net cash flow) | 2.35 |
| DSCR (net operating income) | 2.40 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
RIVERSIDE ESTATES
| Property | RIVERSIDE ESTATES |
| Address | 4732 SOUTHWEST 46TH LANE; Davie, FL 33314 |
| Property type | Manufactured housing |
| Units, beds or keys | 46 |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | not yet reported |
| Original balance | $4.4M |
| Current balance | $4.4M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.05% |
| Current interest rate | 6.05% |
| Origination date | 12-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 12-31-2026 |
| Yield maintenance end | 08-31-2029 |
| Servicer | Trimont LLC |
| 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) | 03-31-2026 |
| Revenue | $154,422 |
| Operating expenses | $74,028 |
| Net operating income | $80,394 |
| Net cash flow | $79,819 |
| DSCR (net cash flow) | 1.20 |
| DSCR (net operating income) | 1.21 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
US STORAGE CENTERS - STANTON
| Property | US STORAGE CENTERS - STANTON |
| Address | 10881 DALE AVENUE; Stanton, CA 90680 |
| Property type | Self storage |
| Units, beds or keys | 695 |
| Net rentable square feet | 68,374 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | $3.3M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.96% |
| Current interest rate | 5.96% |
| Origination date | 12-03-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 06-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.9M |
| Operating expenses | $423,298 |
| Net operating income | $1.5M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 7.27 |
| DSCR (net operating income) | 7.32 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
US STORAGE CENTERS - CERRITOS
| Property | US STORAGE CENTERS - CERRITOS |
| Address | 16015 PIUMA AVENUE; Cerritos, CA 90703 |
| Property type | Self storage |
| Units, beds or keys | 678 |
| Net rentable square feet | 60,476 |
| Year built | 1988 |
| 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 | 6.13% |
| Current interest rate | 6.13% |
| Origination date | 11-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 05-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 01-31-2026 |
| Revenue | $1.6M |
| Operating expenses | $460,736 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 5.76 |
| DSCR (net operating income) | 5.88 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
61 THOMPSON STREET APARTMENTS
| Property | 61 THOMPSON STREET APARTMENTS |
| Address | 61 THOMPSON STREET; Staten Island, NY 10304 |
| Property type | Multifamily |
| Units, beds or keys | 10 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| 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 | 6.76% |
| Current interest rate | 6.76% |
| 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 | 01-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
BAUMGARTNER ROAD SELF-STORAGE
| Property | BAUMGARTNER ROAD SELF-STORAGE |
| Address | 4888 NEW BAUMGARTNER ROAD; St. Louis, MO 63129 |
| Property type | Self storage |
| Units, beds or keys | 286 |
| Net rentable square feet | 88,028 |
| Year built | 1971 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 7.22% |
| Current interest rate | 7.22% |
| Origination date | 12-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 09-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $273,114 |
| Operating expenses | $138,919 |
| Net operating income | $134,195 |
| Net cash flow | $126,745 |
| DSCR (net cash flow) | 1.16 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
US STORAGE CENTERS - IRWINDALE
| Property | US STORAGE CENTERS - IRWINDALE |
| Address | 13201 RAMONA BOULEVARD; Irwindale, CA 91706 |
| Property type | Self storage |
| Units, beds or keys | 386 |
| Net rentable square feet | 35,252 |
| Year built | 1988 |
| Year last renovated | not yet reported |
| Original balance | $2.4M |
| Current balance | $2.4M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.13% |
| Current interest rate | 6.13% |
| Origination date | 11-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 05-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of America, National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.3M |
| Operating expenses | $284,801 |
| Net operating income | $1.0M |
| Net cash flow | $999,723 |
| DSCR (net cash flow) | 6.70 |
| DSCR (net operating income) | 6.73 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |