BANK5 2025-5YR14: loan annex
Page built October 19, 2026
Loan detail for BANK5 2025-5YR14.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BANK5 2025-5YR14 · CMBS market
Detail sections for the 17 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 | $36.6M |
| Current balance | $24.5M (September 2026) |
| Share of deal balance | 2.8% |
| 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 | WFB |
| 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 |
BOUDIN AT THE WHARF
| Property | BOUDIN AT THE WHARF |
| Address | 160 JEFFERSON STREET; San Francisco, CA 94133 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,177 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $24.0M |
| Current balance | $23.5M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 6.66% |
| Current interest rate | 6.66% |
| Origination date | 03-14-2025 |
| Original term | 60 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-04-11 |
| Prepayment lockout end | 10-10-2029 |
| 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 |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $1.3M |
| Operating expenses | $516,413 |
| Net operating income | $821,610 |
| Net cash flow | $811,043 |
| DSCR (net cash flow) | 1.64 |
| DSCR (net operating income) | 1.67 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
PROSPER SOUTH BEND APARTMENTS
| Property | PROSPER SOUTH BEND APARTMENTS |
| Address | 3001 EAST JEFFERSON BOULEVARD; South Bend, IN 46615 |
| Property type | Multifamily |
| Units, beds or keys | 710 |
| Net rentable square feet | not yet reported |
| Year built | 1968 |
| Year last renovated | 2022 |
| Original balance | $22.0M |
| Current balance | $22.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 02-20-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 08-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $9.0M |
| Operating expenses | $3.2M |
| Net operating income | $5.8M |
| Net cash flow | $5.7M |
| DSCR (net cash flow) | 1.26 |
| DSCR (net operating income) | 1.30 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
MARRIOTT DUAL BRAND ALTOONA
| Property | MARRIOTT DUAL BRAND ALTOONA |
| Address | 2915 PLEASANT VALLEY BOULEVARD; Altoona, PA 16602 |
| Property type | Lodging |
| Units, beds or keys | 197 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $17.1M |
| Current balance | $17.1M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 7.52% |
| Current interest rate | 7.52% |
| Origination date | 02-20-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 08-31-2029 |
| 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) | 03-31-2026 |
| Revenue | $7.9M |
| Operating expenses | $4.7M |
| Net operating income | $3.2M |
| Net cash flow | $2.9M |
| DSCR (net cash flow) | 2.23 |
| DSCR (net operating income) | 2.47 |
| Occupancy | 78% |
| Servicer advances outstanding | $0 |
SAN CLEMENTE SELF STORAGE
| Property | SAN CLEMENTE SELF STORAGE |
| Address | 170 AVENIDA LA PATA; San Clemente, CA 92673 |
| Property type | Self storage |
| Units, beds or keys | 708 |
| Net rentable square feet | 78,049 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $12.4M |
| Current balance | $12.4M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 5.92% |
| Current interest rate | 5.92% |
| Origination date | 03-11-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-11 |
| Prepayment lockout end | 12-10-2029 |
| 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 |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.3M |
| Operating expenses | $309,310 |
| Net operating income | $940,973 |
| Net cash flow | $937,070 |
| DSCR (net cash flow) | 2.52 |
| DSCR (net operating income) | 2.53 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Loan 10A
| Property | Loan 10A |
| 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 | $11.6M |
| Current balance | $11.4M (September 2026) |
| Share of deal balance | 1.3% |
| 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 | 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 |
LOGAN CARGO PARK
| Property | LOGAN CARGO PARK |
| Address | 440 AND 480 WILLIAM F MCCLELLAN HIGHWAY; East Boston, MA 02128 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 266,690 |
| Year built | 1965 |
| Year last renovated | 2022 |
| Original balance | $30.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 02-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-07 |
| Prepayment lockout end | 09-06-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $5.3M |
| Operating expenses | $2.1M |
| Net operating income | $3.3M |
| Net cash flow | $2.9M |
| DSCR (net cash flow) | 0.35 |
| DSCR (net operating income) | 0.39 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
Loan 15A
| Property | Loan 15A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 02-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-07 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 15B
| Property | Loan 15B |
| 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 | 1.1% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 02-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-07 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 |
LA PLAZA HUBBARD
| Property | LA PLAZA HUBBARD |
| Address | 1812 - 1840 WEST HUBBARD STREET AND 1833 WEST GRAND AVENUE; Chicago, IL 60622 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 121,398 |
| Year built | 1900 |
| Year last renovated | 2002 |
| Original balance | $9.5M |
| Current balance | $9.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.52% |
| Current interest rate | 7.52% |
| Origination date | 02-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 09-30-2029 |
| 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 | $2.5M |
| Operating expenses | $1.0M |
| Net operating income | $1.5M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 2.04 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
FAIRFIELD INN CLERMONT
| Property | FAIRFIELD INN CLERMONT |
| Address | 1750 HUNT TRACE BOULEVARD; Clermont, FL 34711 |
| Property type | Lodging |
| Units, beds or keys | 85 |
| Net rentable square feet | not yet reported |
| Year built | 2007 |
| Year last renovated | 2015 |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.63% |
| Current interest rate | 7.63% |
| Origination date | 02-25-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 08-31-2029 |
| 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 | $3.1M |
| Operating expenses | $2.0M |
| Net operating income | $1.1M |
| Net cash flow | $944,128 |
| DSCR (net cash flow) | 1.52 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 72% |
| 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 | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 5.56% |
| Current interest rate | 5.56% |
| Origination date | 02-26-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-07 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| 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 |
MARKET CENTER
| Property | MARKET CENTER |
| Address | 2531 AND 2561 CITIPLACE COURT; Baton Rouge, LA 70808 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 44,033 |
| Year built | 1996 |
| Year last renovated | not yet reported |
| Original balance | $6.7M |
| Current balance | $6.7M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 7.35% |
| Current interest rate | 7.35% |
| Origination date | 03-03-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-01 |
| Prepayment lockout end | 09-30-2029 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $546,674 |
| Operating expenses | $168,870 |
| Net operating income | $377,804 |
| Net cash flow | $345,522 |
| DSCR (net cash flow) | 1.40 |
| DSCR (net operating income) | 1.53 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
Loan 14A
| Property | Loan 14A |
| 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 (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.66% |
| Current interest rate | 6.66% |
| Origination date | 02-13-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| 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 |
LARADA MHP 2
| Property | LARADA MHP 2 |
| Address | 1823 NORTH 40TH STREET; Phoenix, AZ 85008 |
| Property type | Manufactured housing |
| Units, beds or keys | 52 |
| Net rentable square feet | not yet reported |
| Year built | 1956 |
| Year last renovated | not yet reported |
| Original balance | $4.8M |
| Current balance | $4.8M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.08% |
| Current interest rate | 6.08% |
| Origination date | 02-14-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 02-28-2027 |
| Yield maintenance end | 10-31-2029 |
| 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 | $155,266 |
| Operating expenses | $43,167 |
| Net operating income | $112,099 |
| Net cash flow | $111,349 |
| DSCR (net cash flow) | 1.54 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 100% |
| 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 | $51.0M |
| Current balance | $500,000 (September 2026) |
| Share of deal balance | 0.1% |
| 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 | JPMCB/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) | 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 6A
| Property | Loan 6A |
| 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 | $500,000 |
| Current balance | $500,000 (September 2026) |
| Share of deal balance | 0.1% |
| 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 | not yet reported |
| Loan servicer | not yet reported |
| Originator | JPMCB/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 |