BANK5 2025-5YR18: loan annex
Page built October 19, 2026
Loan detail for BANK5 2025-5YR18.
Data as of loan data through September 2026
← BANK5 2025-5YR18 · CMBS market
Detail sections for the 21 loans of this deal that do not have a page of their own. Loans with a surveillance history, loans at or above the section's size threshold of $25.0M, and the largest loans in the deal have their own pages, linked from the loan table on the deal page. Every loan in the deal appears either here or on its own page.
651 BRANNAN STREET
| Property | 651 BRANNAN STREET |
| Address | 651 BRANNAN STREET; San Francisco, CA 94107 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 137,326 |
| Year built | 1911 |
| Year last renovated | 2015 |
| Original balance | $25.0M |
| Current balance | $24.6M (September 2026) |
| Share of deal balance | 3.5% |
| Interest rate at origination | 5.83% |
| Current interest rate | 5.83% |
| Origination date | 09-05-2025 |
| Original term | 60 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-30-2030 |
| 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) | 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 |
TERRACE VIEW ESTATES EL CAJON MHC
| Property | TERRACE VIEW ESTATES EL CAJON MHC |
| Address | 13162 HIGHWAY 8 BUSINESS; El Cajon, CA 92021 |
| Property type | Manufactured housing |
| Units, beds or keys | 205 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.03% |
| Current interest rate | 6.03% |
| Origination date | 10-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 04-30-2030 |
| 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 | $2.3M |
| Operating expenses | $797,252 |
| Net operating income | $1.5M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 2.69 |
| DSCR (net operating income) | 2.70 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
THE COMMON PLACE
| Property | THE COMMON PLACE |
| Address | 686 MIKE MCCARTHY WAY; Ashwaubenon, WI 54304 |
| Property type | Multifamily |
| Units, beds or keys | 88 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.46% |
| Current interest rate | 6.46% |
| Origination date | 10-08-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-10-11 |
| Prepayment lockout end | 04-10-2030 |
| 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 | $1.0M |
| Operating expenses | $244,512 |
| Net operating income | $774,472 |
| Net cash flow | $760,395 |
| DSCR (net cash flow) | 1.29 |
| DSCR (net operating income) | 1.32 |
| Occupancy | 99% |
| Servicer advances outstanding | $100,107 |
PLAZA PASEO DEL NORTE
| Property | PLAZA PASEO DEL NORTE |
| Address | 9311 COORS BOULEVARD NORTHWEST; Albuquerque, NM 87114 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 147,077 |
| Year built | 1988 |
| Year last renovated | not yet reported |
| Original balance | $16.8M |
| Current balance | $16.8M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 4.95% |
| Current interest rate | 4.95% |
| Origination date | 10-31-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-06 |
| Prepayment lockout end | 05-05-2030 |
| 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) | 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 |
HOLIDAY INN ST. PETERSBURG WEST
| Property | HOLIDAY INN ST. PETERSBURG WEST |
| Address | 1200 34TH STREET NORTH; St. Petersburg, FL 33713 |
| Property type | Lodging |
| Units, beds or keys | 129 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | 2018 |
| Original balance | $15.5M |
| Current balance | $15.4M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.58% |
| Current interest rate | 7.58% |
| Origination date | 09-18-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | 05-31-2030 |
| 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) | 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 BY MARRIOTT DOWNTOWN AMARILLO
| Property | COURTYARD BY MARRIOTT DOWNTOWN AMARILLO |
| Address | 724 SOUTH POLK STREET; Amarillo, TX 79101 |
| Property type | Lodging |
| Units, beds or keys | 107 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | 2010 |
| Original balance | $14.8M |
| Current balance | $14.8M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.64% |
| Current interest rate | 6.64% |
| Origination date | 10-20-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 10-31-2027 |
| Yield maintenance end | 04-30-2030 |
| 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) | 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 |
DURHAM PLAZA
| Property | DURHAM PLAZA |
| Address | 2000 AVONDALE DRIVE; Durham, NC 27704 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 234,478 |
| Year built | 1973 |
| Year last renovated | not yet reported |
| Original balance | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 6.44% |
| Current interest rate | 6.44% |
| Origination date | 08-08-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-09-01 |
| Prepayment lockout end | 02-28-2030 |
| 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 | $1.2M |
| Operating expenses | $350,606 |
| Net operating income | $885,950 |
| Net cash flow | $785,709 |
| DSCR (net cash flow) | 1.93 |
| DSCR (net operating income) | 2.18 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 4A
| Property | Loan 4A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.91% |
| Current interest rate | 4.91% |
| Origination date | 10-09-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | WFB/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 |
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 | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 4.91% |
| Current interest rate | 4.91% |
| Origination date | 10-09-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | WFB/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 |
TERRA APARTMENTS
| Property | TERRA APARTMENTS |
| Address | 45-17 DAVIS STREET; Long Island City, NY 11101 |
| Property type | Multifamily |
| Units, beds or keys | 122 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $19.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.04% |
| Current interest rate | 6.04% |
| Origination date | 09-19-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | 03-31-2030 |
| 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 | $3.1M |
| Operating expenses | $656,808 |
| Net operating income | $2.4M |
| Net cash flow | $2.4M |
| DSCR (net cash flow) | 1.07 |
| DSCR (net operating income) | 1.08 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
AMAZON AT THE FOUNDRY
| Property | AMAZON AT THE FOUNDRY |
| Address | 104 BREWERS BOULEVARD; Belgrade, MT 59714 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 52,327 |
| Year built | 2025 |
| Year last renovated | not yet reported |
| Original balance | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.63% |
| Current interest rate | 5.63% |
| Origination date | 10-10-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 04-30-2030 |
| 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) | 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 |
Connecticut MHC Portfolio
| Property | Connecticut MHC Portfolio |
| Address | CT |
| Property type | Manufactured housing |
| Units, beds or keys | 320 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.9M |
| Current balance | $11.9M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.65% |
| Current interest rate | 5.65% |
| Origination date | 11-07-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 11-30-2026 |
| Yield maintenance end | 05-31-2030 |
| 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) | 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 |
TESLA GRAND RAPIDS
| Property | TESLA GRAND RAPIDS |
| Address | 5460 EXECUTIVE PARKWAY; Grand Rapids, MI 49512 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 176,606 |
| Year built | 1989 |
| Year last renovated | 2015 |
| Original balance | $10.3M |
| Current balance | $10.3M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 5.61% |
| Current interest rate | 5.61% |
| Origination date | 10-14-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 05-31-2030 |
| 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 |
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 13A
| Property | Loan 13A |
| 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 | 1.0% |
| Interest rate at origination | 6.04% |
| Current interest rate | 6.04% |
| Origination date | 09-19-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | MSMCH |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
City Line White Oaks Self Storage – Portfolio 2
| Property | City Line White Oaks Self Storage – Portfolio 2 |
| Address | Springfield, IL |
| Property type | Self storage |
| Units, beds or keys | 550 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.17% |
| Current interest rate | 6.17% |
| Origination date | 10-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 04-30-2030 |
| 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) | 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 - PLANTATION
| Property | US STORAGE CENTERS - PLANTATION |
| Address | 6701 NORTHWEST 18TH COURT; Plantation, FL 33313 |
| Property type | Self storage |
| Units, beds or keys | 606 |
| Net rentable square feet | 62,777 |
| Year built | 1979 |
| Year last renovated | not yet reported |
| Original balance | $5.3M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 5.14% |
| Current interest rate | 5.14% |
| Origination date | 09-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-10-01 |
| Prepayment lockout end | 03-31-2030 |
| 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) | 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 Line White Oaks Self Storage – Portfolio 3
| Property | City Line White Oaks Self Storage – Portfolio 3 |
| Address | IL |
| Property type | Self storage |
| Units, beds or keys | 661 |
| 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 | 0.7% |
| Interest rate at origination | 6.17% |
| Current interest rate | 6.17% |
| Origination date | 10-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 04-30-2030 |
| 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) | 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 |
PARADISE VIEW ESTATES MHC
| Property | PARADISE VIEW ESTATES MHC |
| Address | 1911 EAST SWEETWATER AVENUE; Phoenix, AZ 85022 |
| Property type | Manufactured housing |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 1978 |
| Year last renovated | 1989 |
| Original balance | $4.8M |
| Current balance | $4.8M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.34% |
| Current interest rate | 5.34% |
| Origination date | 10-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 04-30-2030 |
| 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) | 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 |
NAUGATUCK SELF STORAGE
| Property | NAUGATUCK SELF STORAGE |
| Address | 1257 NEW HAVEN ROAD; Naugatuck, CT 06770 |
| Property type | Self storage |
| Units, beds or keys | 254 |
| Net rentable square feet | 27,825 |
| Year built | 2014 |
| Year last renovated | 2023 |
| Original balance | $4.2M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.20% |
| Current interest rate | 6.20% |
| Origination date | 11-03-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 05-31-2030 |
| 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) | 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 Line White Oaks Self Storage – Portfolio 1
| Property | City Line White Oaks Self Storage – Portfolio 1 |
| Address | IL |
| Property type | Self storage |
| Units, beds or keys | 558 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $4.2M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 5.17% |
| Current interest rate | 5.17% |
| Origination date | 10-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 04-30-2030 |
| 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) | 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 |
HILLTOP MHC
| Property | HILLTOP MHC |
| Address | 209 CLAY DRIVE SOUTHEAST & 920 SOUTH COBB DRIVE SOUTHEAST; Marietta, GA 30060 |
| Property type | Manufactured housing |
| Units, beds or keys | 69 |
| Net rentable square feet | not yet reported |
| Year built | 1986 |
| Year last renovated | not yet reported |
| Original balance | $2.1M |
| Current balance | $2.1M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.64% |
| Current interest rate | 6.64% |
| Origination date | 10-31-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-01 |
| Prepayment lockout end | 10-31-2027 |
| Yield maintenance end | 04-30-2030 |
| 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) | 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 |