BANK5 2025-5YR19: loan annex
Page built October 19, 2026
Loan detail for BANK5 2025-5YR19.
Data as of loan data through September 2026
← BANK5 2025-5YR19 · CMBS market
Detail sections for the 24 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.
HILTON DAYTONA BEACH OCEANFRONT RESORT
| Property | HILTON DAYTONA BEACH OCEANFRONT RESORT |
| Address | 100 NORTH ATLANTIC AVENUE; Daytona Beach, FL 32118 |
| Property type | Lodging |
| Units, beds or keys | 744 |
| Net rentable square feet | not yet reported |
| Year built | 1988 |
| Year last renovated | 2017 |
| Original balance | $25.0M |
| Current balance | $24.8M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 6.66% |
| Current interest rate | 6.66% |
| Origination date | 09-25-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-10-11 |
| Prepayment lockout end | 04-10-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 |
Morningside and The Bungalows Portfolio
| Property | Morningside and The Bungalows Portfolio |
| Address | FL |
| Property type | Multifamily |
| Units, beds or keys | 257 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $22.4M |
| Current balance | $22.4M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.11% |
| Current interest rate | 6.11% |
| Origination date | 11-25-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 11-30-2026 |
| Yield maintenance end | 05-31-2030 |
| Servicer | Trimont |
| 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 |
205 EAST 42ND STREET
| Property | 205 EAST 42ND STREET |
| Address | 205 EAST 42ND STREET; New York, NY 10017 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 339,357 |
| Year built | 1927 |
| Year last renovated | 2013 |
| Original balance | $40.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.64% |
| Current interest rate | 6.64% |
| Origination date | 11-10-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-05 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 08-04-2030 |
| Servicer | Trimont |
| 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 | $9.8M |
| Operating expenses | $4.3M |
| Net operating income | $5.5M |
| Net cash flow | $5.2M |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Loan 7A
| Property | Loan 7A |
| 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 | 2.1% |
| Interest rate at origination | 6.64% |
| Current interest rate | 6.64% |
| Origination date | 11-10-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-05 |
| 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 |
Loan 8A
| Property | Loan 8A |
| 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 | 2.1% |
| Interest rate at origination | 5.81% |
| Current interest rate | 5.81% |
| Origination date | 10-01-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-10-11 |
| 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 |
Franklin 4-Pack MHC Portfolio
| Property | Franklin 4-Pack MHC Portfolio |
| Address | not yet reported |
| Property type | Manufactured housing |
| Units, beds or keys | 296 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $18.8M |
| Current balance | $18.8M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 6.02% |
| Current interest rate | 6.02% |
| 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 | 11-30-2027 |
| Yield maintenance end | 05-31-2030 |
| Servicer | Trimont |
| 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 |
Blue and Celtic Apartments
| Property | Blue and Celtic Apartments |
| Address | TX |
| Property type | Multifamily |
| Units, beds or keys | 204 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2022 |
| Original balance | $18.8M |
| Current balance | $18.8M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 6.15% |
| Current interest rate | 6.15% |
| Origination date | 11-19-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 12-31-2027 |
| Yield maintenance end | 05-31-2030 |
| Servicer | Trimont |
| 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 |
THE GARDEN CITY HOTEL
| Property | THE GARDEN CITY HOTEL |
| Address | 45 7TH STREET; Garden City, NY 11530 |
| Property type | Lodging |
| Units, beds or keys | 269 |
| Net rentable square feet | not yet reported |
| Year built | 1983 |
| Year last renovated | 2025 |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 6.99% |
| Current interest rate | 6.99% |
| Origination date | 10-23-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-11-06 |
| Prepayment lockout end | 01-05-2028 |
| Yield maintenance end | 06-05-2030 |
| Servicer | Trimont |
| Loan servicer | not yet reported |
| Originator | CREFI |
| 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 |
HUNTINGTON PARK SHOPPING CENTER
| Property | HUNTINGTON PARK SHOPPING CENTER |
| Address | 6000-6048 & 6082 PACIFIC BOULEVARD, 2671 RANDOLPH STREET; Huntington Park, CA 90255 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 94,366 |
| Year built | 1989 |
| Year last renovated | not yet reported |
| Original balance | $17.2M |
| Current balance | $17.2M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 6.51% |
| Current interest rate | 6.51% |
| Origination date | 11-12-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-11 |
| Prepayment lockout end | 07-10-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont |
| 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 |
SERRANO APARTMENTS
| Property | SERRANO APARTMENTS |
| Address | 1120 SOUTH SERRANO AVENUE; Los Angeles, CA 90006 |
| Property type | Multifamily |
| Units, beds or keys | 52 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $17.0M |
| Current balance | $17.0M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 5.69% |
| Current interest rate | 5.69% |
| Origination date | 11-24-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-11 |
| Prepayment lockout end | 09-10-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 |
HOLIDAY INN EXPRESS MAGNIFICENT MILE - CASS HOTEL
| Property | HOLIDAY INN EXPRESS MAGNIFICENT MILE - CASS HOTEL |
| Address | 640 NORTH WABASH AVENUE; Chicago, IL 60611 |
| Property type | Lodging |
| Units, beds or keys | 174 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | 2025 |
| Original balance | $16.7M |
| Current balance | $16.7M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 7.05% |
| Current interest rate | 7.05% |
| 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 | 04-30-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont |
| 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 |
AAA SS Portfolio
| Property | AAA SS Portfolio |
| Address | NC |
| Property type | Self storage |
| Units, beds or keys | 1764 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $16.0M |
| Current balance | $16.0M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.80% |
| Current interest rate | 5.80% |
| Origination date | 11-21-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-11 |
| Prepayment lockout end | 01-10-2028 |
| Yield maintenance end | 09-10-2030 |
| Servicer | Trimont |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 |
Zanesville MHC Portfolio
| Property | Zanesville MHC Portfolio |
| Address | OH |
| Property type | Manufactured housing |
| Units, beds or keys | 443 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $14.6M |
| Current balance | $14.6M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 5.97% |
| Current interest rate | 5.97% |
| Origination date | 11-24-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 11-30-2027 |
| Yield maintenance end | 07-31-2030 |
| Servicer | not yet reported |
| 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 |
BEST WESTERN AKU TIKI
| Property | BEST WESTERN AKU TIKI |
| Address | 2225 SOUTH ATLANTIC AVENUE; Daytona Beach, FL 32118 |
| Property type | Lodging |
| Units, beds or keys | 132 |
| Net rentable square feet | not yet reported |
| Year built | 1968 |
| Year last renovated | 2024 |
| Original balance | $14.5M |
| Current balance | $14.5M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 7.55% |
| Current interest rate | 7.55% |
| Origination date | 10-24-2025 |
| 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 | 06-30-2030 |
| Servicer | Trimont |
| 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 |
SPRINGHILL SUITES CHANTILLY
| Property | SPRINGHILL SUITES CHANTILLY |
| Address | 5920 TRINITY PARKWAY; Centreville, VA 20120 |
| Property type | Lodging |
| Units, beds or keys | 136 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $14.0M |
| Current balance | $14.0M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.87% |
| Current interest rate | 6.87% |
| Origination date | 11-21-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-11 |
| Prepayment lockout end | 06-10-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 |
HENRY NORMAN HOTEL
| Property | HENRY NORMAN HOTEL |
| Address | 233 NORMAN AVENUE; Brooklyn, NY 11222 |
| Property type | Lodging |
| Units, beds or keys | 54 |
| Net rentable square feet | not yet reported |
| Year built | 1931 |
| Year last renovated | 2014 |
| Original balance | $12.9M |
| Current balance | $12.9M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 7.85% |
| Current interest rate | 7.85% |
| Origination date | 11-20-2025 |
| 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 |
| 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 |
WESTWOOD PARK
| Property | WESTWOOD PARK |
| Address | 1908 ROSHARON ROAD; Alvin, TX 77511 |
| Property type | Multifamily |
| Units, beds or keys | 124 |
| Net rentable square feet | not yet reported |
| Year built | 1979 |
| Year last renovated | 2023 |
| Original balance | $10.6M |
| Current balance | $10.6M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.48% |
| Current interest rate | 6.48% |
| 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 | 05-31-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Berkadia |
| 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 |
Capital Storage Portfolio
| Property | Capital Storage Portfolio |
| Address | not yet reported |
| Property type | Self storage |
| Units, beds or keys | 12502 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $40.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.81% |
| Current interest rate | 5.81% |
| Origination date | 10-01-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-10-11 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-10-2030 |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $4.7M |
| Operating expenses | $1.9M |
| Net operating income | $2.8M |
| Net cash flow | $2.7M |
| DSCR (net cash flow) | 1.33 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Loan 8B
| Property | Loan 8B |
| 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 | 5.81% |
| Current interest rate | 5.81% |
| Origination date | 10-01-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-10-11 |
| 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 |
1638 PARK AVENUE
| Property | 1638 PARK AVENUE |
| Address | 1638 PARK AVENUE; New York, NY 10035 |
| Property type | Multifamily |
| Units, beds or keys | 24 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $8.2M |
| Current balance | $8.2M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 5.91% |
| Current interest rate | 5.91% |
| Origination date | 11-14-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 11-30-2027 |
| Yield maintenance end | 05-31-2030 |
| Servicer | Trimont |
| 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 |
HAMPTON INN BRIDGEPORT-CLARKSBURG
| Property | HAMPTON INN BRIDGEPORT-CLARKSBURG |
| Address | 1515 JOHNSON AVENUE; Bridgeport, WV 26330 |
| Property type | Lodging |
| Units, beds or keys | 107 |
| Net rentable square feet | not yet reported |
| Year built | 1994 |
| Year last renovated | 2024 |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.72% |
| Current interest rate | 6.72% |
| Origination date | 11-14-2025 |
| 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 |
| 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 |
CARLSBAD MHC
| Property | CARLSBAD MHC |
| Address | 1901 BOYD DRIVE AND 211 WEST FIESTA DRIVE; Carlsbad, NM 88220 |
| Property type | Manufactured housing |
| Units, beds or keys | 130 |
| Net rentable square feet | not yet reported |
| Year built | 1980 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.33% |
| Current interest rate | 6.33% |
| 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 | Berkadia |
| 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 |
Easy Access & Grizzly Bear
| Property | Easy Access & Grizzly Bear |
| Address | ID |
| Property type | Self storage |
| Units, beds or keys | 709 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.3M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.24% |
| Current interest rate | 6.24% |
| Origination date | 11-20-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-01 |
| Prepayment lockout end | 08-31-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont |
| 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 | $327,103 |
| Operating expenses | $84,740 |
| Net operating income | $242,363 |
| Net cash flow | $237,422 |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
SOUTHERN MEADOWS MHC
| Property | SOUTHERN MEADOWS MHC |
| Address | 6353 HIGH TIDE DRIVE; Millington, TN 38053 |
| Property type | Manufactured housing |
| Units, beds or keys | 123 |
| Net rentable square feet | not yet reported |
| Year built | 1975 |
| Year last renovated | not yet reported |
| Original balance | $5.1M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.32% |
| Current interest rate | 6.32% |
| Origination date | 11-20-2025 |
| 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 |
| 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 | $421,699 |
| Operating expenses | $166,384 |
| Net operating income | $255,315 |
| Net cash flow | $252,240 |
| DSCR (net cash flow) | 1.55 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |