Loan detail for BBCMS Mortgage Trust 2024-5C29.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BBCMS Mortgage Trust 2024-5C29 · CMBS market
Detail sections for the 52 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.
Bronx Terminal Market
| Property | Bronx Terminal Market |
| Address | 610 Exterior Street; Bronx, NY 10451 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 918,779 |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $24.6M |
| Current balance | $24.6M (September 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 08-05-2026 |
| Yield maintenance end | 05-05-2029 |
| Servicer | Servicing Shift |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| 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 |
Boulevard at Oakley Station Phase II
| Property | Boulevard at Oakley Station Phase II |
| Address | 4585 & 4586 Oakley Mill Lane; Cincinnati, OH 45209 |
| Property type | Multifamily |
| Units, beds or keys | 150 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $23.8M |
| Current balance | $23.8M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 6.20% |
| Current interest rate | 6.20% |
| Origination date | 08-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.8M |
| Operating expenses | $447,009 |
| Net operating income | $1.3M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 1.75 |
| DSCR (net operating income) | 1.78 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Cherrywood Shopping Center
| Property | Cherrywood Shopping Center |
| Address | 1148-1194 Wantagh Avenue; Wantagh, NY 11793 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 59,906 |
| Year built | 1954 |
| Year last renovated | 2020 |
| Original balance | $23.8M |
| Current balance | $23.8M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 6.68% |
| Current interest rate | 6.68% |
| Origination date | 09-04-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 03-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.8M |
| Operating expenses | $599,470 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.50 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
161 Meserole Avenue
| Property | 161 Meserole Avenue |
| Address | 161 Meserole Avenue; Brooklyn, NY 11222 |
| Property type | Multifamily |
| Units, beds or keys | 29 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $22.0M |
| Current balance | $22.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | 08-08-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 06-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $2.0M |
| Operating expenses | $136,691 |
| Net operating income | $1.9M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 1.34 |
| DSCR (net operating income) | 1.34 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
The Palisades
| Property | The Palisades |
| Address | 409 South Lenzner Avenue; Sierra Vista, AZ 85635 |
| Property type | Multifamily |
| Units, beds or keys | 192 |
| Net rentable square feet | not yet reported |
| Year built | 1997 |
| Year last renovated | 2023 |
| Original balance | $21.0M |
| Current balance | $21.0M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 6.20% |
| Current interest rate | 6.20% |
| Origination date | 08-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 03-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $2.6M |
| Operating expenses | $833,533 |
| Net operating income | $1.8M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.35 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Northwoods Apartments
| Property | Northwoods Apartments |
| Address | 99 Antelope Way; Columbus, OH 43235 |
| Property type | Multifamily |
| Units, beds or keys | 280 |
| Net rentable square feet | not yet reported |
| Year built | 1983 |
| Year last renovated | 2021 |
| Original balance | $20.8M |
| Current balance | $20.8M (September 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.20% |
| Current interest rate | 6.20% |
| Origination date | 07-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| 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 |
Northwoods Apartments
| Property | Northwoods Apartments |
| Address | 99 Antelope Way; Columbus, OH 43235 |
| Property type | Multifamily |
| Units, beds or keys | 280 |
| Net rentable square feet | not yet reported |
| Year built | 1983 |
| Year last renovated | 2020 |
| Original balance | $20.8M |
| Current balance | $20.8M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 6.20% |
| Current interest rate | 6.20% |
| Origination date | 07-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $4.4M |
| Operating expenses | $1.9M |
| Net operating income | $2.5M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.15 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
DeKalb Student Housing
| Property | DeKalb Student Housing |
| Address | 501 623 627 707 711 711 715 807 817 801 Lucinda Ave; DeKalb, IL 60115 |
| Property type | Multifamily |
| Units, beds or keys | 978 |
| Net rentable square feet | not yet reported |
| Year built | 1940 |
| Year last renovated | not yet reported |
| Original balance | $19.8M |
| Current balance | $19.8M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 7.40% |
| Current interest rate | 7.40% |
| Origination date | 07-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 02-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $4.9M |
| Operating expenses | $2.3M |
| Net operating income | $2.6M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 1.68 |
| DSCR (net operating income) | 1.75 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
Baybrook Mall
| Property | Baybrook Mall |
| Address | 500 Baybrook Mall; Friendswood, TX 77546 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | not yet reported |
| Year built | 1978 |
| Year last renovated | 2016 |
| Original balance | $0 |
| Current balance | $18.0M (October 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | not yet reported |
| Current interest rate | 6.82% |
| Origination date | not yet reported |
| Original term | not yet reported |
| Amortization term | not yet reported |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | not yet reported |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $117,450 |
Baybrook Mall
| Property | Baybrook Mall |
| Address | 500 Baybrook Mall; Houston, TX 77546 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 540,986 |
| Year built | 1978 |
| Year last renovated | 2016 |
| Original balance | $18.0M |
| Current balance | $17.6M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $40.3M |
| Operating expenses | $11.1M |
| Net operating income | $29.2M |
| Net cash flow | $28.7M |
| DSCR (net cash flow) | 1.66 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
GNL Industrial Portfolio
| Property | GNL Industrial Portfolio |
| Address | not yet reported |
| Property type | Other (code 98) |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 3,908,306 |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.4M |
| Current balance | $17.4M (September 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.74% |
| Current interest rate | 5.74% |
| Origination date | 04-05-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-06 |
| Prepayment lockout end | 04-05-2025 |
| Yield maintenance end | 10-05-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | KeyBank 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 |
8705-8711 South Morgan Street (and 11 more properties)
| Property | 8705-8711 South Morgan Street (and 11 more properties) |
| Address | 8705-8711 South Morgan Street; 11214-11218 South Indiana Avenue; 8201 South Paulina Street; 2320 West Garfield Boulevard; 7818-7820 South South Shore Drive; 8001-8007 South Eberhart Avenue; 8139-8145 South Maryland Avenue; 535 East 102nd Street; 6516 South Stony Island Avenue; 7770-7778 South South Shore Drive; 9017-9025 South Cottage Grove Avenue; 7956 South Normal Avenue; Chicago, IL (and 11 more) 60620 |
| Property type | Multifamily |
| Units, beds or keys | ["36", "27", "22", "18", "24", "18", "17", "22", "16", "15", "14", "14"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $16.0M |
| Current balance | $15.6M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 7.27% |
| Current interest rate | 7.27% |
| Origination date | 08-29-2024 |
| Original term | 60 months |
| Amortization term | 330 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 06-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| 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 |
London Bridge Industrial
| Property | London Bridge Industrial |
| Address | 1440 and 1444 London Bridge Road; Virginia Beach, VA 23453 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 400,000 |
| Year built | 1996 |
| Year last renovated | not yet reported |
| Original balance | $14.0M |
| Current balance | $14.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.56% |
| Current interest rate | 6.56% |
| Origination date | 08-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 09-05-2025 |
| Yield maintenance end | 05-05-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $947,071 |
| Operating expenses | $261,761 |
| Net operating income | $685,310 |
| Net cash flow | $635,399 |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Fountain Hills Plaza
| Property | Fountain Hills Plaza |
| Address | 16605 E Palisades Blvd; Fountain Hills, AZ 85268 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 111,284 |
| Year built | 1986 |
| Year last renovated | 2009 |
| Original balance | $13.8M |
| Current balance | $13.8M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 08-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 | $295,408 |
| Net operating income | $801,549 |
| Net cash flow | $762,910 |
| DSCR (net cash flow) | 1.68 |
| DSCR (net operating income) | 1.77 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
80 White Street
| Property | 80 White Street |
| Address | 80-82 White Street; New York, NY 10013 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 39,786 |
| Year built | 1915 |
| Year last renovated | 2019 |
| Original balance | $13.0M |
| Current balance | $13.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 7.20% |
| Current interest rate | 7.20% |
| Origination date | 08-16-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 06-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance 2 LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $845,462 |
| Operating expenses | $380,857 |
| Net operating income | $464,604 |
| Net cash flow | $459,631 |
| DSCR (net cash flow) | 0.97 |
| DSCR (net operating income) | 0.98 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Feasterville Plaza
| Property | Feasterville Plaza |
| Address | 1045 Bustleton Pike; Feasterville-Trevose, PA 19053 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 110,627 |
| Year built | 1958 |
| Year last renovated | 2011 |
| Original balance | $12.9M |
| Current balance | $12.9M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 7.22% |
| Current interest rate | 7.22% |
| Origination date | 08-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 10-05-2026 |
| Yield maintenance end | 02-05-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $2.2M |
| Operating expenses | $739,790 |
| Net operating income | $1.5M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.45 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
FCA USA - Detroit MI (and 19 more properties)
| Property | FCA USA - Detroit MI (and 19 more properties) |
| Address | 6836 Georgia St; 52888 Shelby Pkwy; 1340 Ridgeview Dr; 3580 Shaw Boulevard; 7408 Metropolitan Parkway; 1750 Production Dr; 184 Suburban Road; 728 N Main St; 130 Enterprise Drive; 6501 Bingle Rd; 2024 Buck Ln; 686 S Adams Street; 301 Larcel Dr; 1850 Clark Rd; 420 E. Carrie Avenue; 39 South Park Drive; 3050 S Hydraulic Street; 9 Old Mill Road; 2447 Eunice Ave; 513 Butler Road; Detroit, MI (and 19 more) 48211 |
| Property type | Multiple property types |
| Units, beds or keys | ["0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2017", "2002", "2024", "2016", "2012", "1990", "2014", "2004", "2004"] |
| Original balance | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.74% |
| Current interest rate | 5.74% |
| Origination date | 04-05-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| 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) | 09-30-2025 |
| 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 |
Crown Center
| Property | Crown Center |
| Address | 1201 W Cypress Creek Rd; Fort Lauderdale, FL 33309 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 107,897 |
| Year built | 1988 |
| Year last renovated | 2001 |
| Original balance | $11.5M |
| Current balance | $11.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.35% |
| Current interest rate | 7.35% |
| Origination date | 08-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 03-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $3.5M |
| Operating expenses | $1.4M |
| Net operating income | $2.1M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 2.19 |
| DSCR (net operating income) | 2.45 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
The Park at Milestone
| Property | The Park at Milestone |
| Address | 1000 Commons Circle; Vicksburg, MS 39180 |
| Property type | Multifamily |
| Units, beds or keys | 192 |
| Net rentable square feet | not yet reported |
| Year built | 2003 |
| Year last renovated | 2021 |
| Original balance | $11.4M |
| Current balance | $11.4M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | 08-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 03-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance 2 LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.3M |
| Operating expenses | $1.4M |
| Net operating income | $861,682 |
| Net cash flow | $813,682 |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.18 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
WoodSpring Suites Fort Wayne (and 2 more properties)
| Property | WoodSpring Suites Fort Wayne (and 2 more properties) |
| Address | 2850 Dupont Commerce Ct; 4202 Transit Dr; 6725 Fairfield Business Center Dr; Fort Wayne, IN (and 2 more) 46825 |
| Property type | Lodging |
| Units, beds or keys | ["124", "122", "119"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.1M |
| Current balance | $11.1M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.79% |
| Current interest rate | 7.79% |
| Origination date | 08-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | 02-28-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| 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 |
Bronx Terminal Market
| Property | Bronx Terminal Market |
| Address | 610 Exterior Street; Bronx, NY 10451 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 918,779 |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $47.1M |
| Operating expenses | $21.4M |
| Net operating income | $25.7M |
| Net cash flow | $24.6M |
| DSCR (net cash flow) | 0.96 |
| DSCR (net operating income) | 1.00 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Bronx Terminal Market
| Property | Bronx Terminal Market |
| Address | 610 Exterior Street; Bronx, NY 10451 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 918,779 |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| 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 | $47.1M |
| Operating expenses | $21.4M |
| Net operating income | $25.7M |
| Net cash flow | $24.6M |
| DSCR (net cash flow) | 0.96 |
| DSCR (net operating income) | 1.00 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Holiday Inn Express Indianapolis West Airport
| Property | Holiday Inn Express Indianapolis West Airport |
| Address | 5855 Rockville Road; Indianapolis, IN 46224 |
| Property type | Lodging |
| Units, beds or keys | 98 |
| Net rentable square feet | not yet reported |
| Year built | 1996 |
| Year last renovated | 2024 |
| Original balance | $10.0M |
| Current balance | $9.9M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.75% |
| Current interest rate | 7.75% |
| Origination date | 08-29-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 03-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $3.3M |
| Operating expenses | $2.1M |
| Net operating income | $1.2M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.29 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 70% |
| Servicer advances outstanding | $0 |
Fairfield Inn & Suites by Marriott Wilmington
| Property | Fairfield Inn & Suites by Marriott Wilmington |
| Address | 2117 North DuPont Highway; New Castle, DE 19720 |
| Property type | Lodging |
| Units, beds or keys | 72 |
| Net rentable square feet | not yet reported |
| Year built | 2015 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.95% |
| Current interest rate | 7.95% |
| Origination date | 07-25-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BSPRT CMBS Finance, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.7M |
| Operating expenses | $1.8M |
| Net operating income | $935,517 |
| Net cash flow | $827,570 |
| DSCR (net cash flow) | 1.14 |
| DSCR (net operating income) | 1.29 |
| Occupancy | 73% |
| Servicer advances outstanding | $0 |
Courtyard by Marriott Bowling Green Convention Center
| Property | Courtyard by Marriott Bowling Green Convention Center |
| Address | 1010 Wilkinson Trace; Bowling Green, KY 42103 |
| Property type | Lodging |
| Units, beds or keys | 93 |
| Net rentable square feet | not yet reported |
| Year built | 1997 |
| Year last renovated | 2020 |
| Original balance | $8.9M |
| Current balance | $8.9M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 8.20% |
| Current interest rate | 8.20% |
| Origination date | 07-10-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-07-06 |
| Prepayment lockout end | 01-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $3.1M |
| Operating expenses | $2.0M |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.52 |
| Occupancy | 60% |
| Servicer advances outstanding | $0 |
The Hub
| Property | The Hub |
| Address | 2626 South Hardy Drive; Tempe, AZ 85282 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 50,400 |
| Year built | 1968 |
| Year last renovated | 2021 |
| Original balance | $8.8M |
| Current balance | $8.8M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 7.49% |
| Current interest rate | 7.49% |
| Origination date | 07-25-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $678,506 |
| Operating expenses | $230,928 |
| Net operating income | $447,578 |
| Net cash flow | $424,798 |
| DSCR (net cash flow) | 1.28 |
| DSCR (net operating income) | 1.34 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Storage Sense Orlando
| Property | Storage Sense Orlando |
| Address | 10906 Moss Park Road; Orlando, FL 32832 |
| Property type | Self storage |
| Units, beds or keys | 62259 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $8.4M |
| Current balance | $8.4M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.71% |
| Current interest rate | 6.71% |
| Origination date | 07-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 02-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $410,567 |
| Net operating income | $734,804 |
| Net cash flow | $728,578 |
| DSCR (net cash flow) | 1.27 |
| DSCR (net operating income) | 1.29 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Baybrook Mall
| Property | Baybrook Mall |
| Address | 500 Baybrook Mall; Houston, TX 77546 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 540,986 |
| Year built | 1978 |
| Year last renovated | 2016 |
| Original balance | $8.0M |
| Current balance | $7.8M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays |
| Current status | not yet reported |
| 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 | $40.3M |
| Operating expenses | $11.1M |
| Net operating income | $29.2M |
| Net cash flow | $28.7M |
| DSCR (net cash flow) | 1.66 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
1503 Teller Avenue (and 2 more properties)
| Property | 1503 Teller Avenue (and 2 more properties) |
| Address | 1503 Teller Avenue; 171 Herzl Street; 2822 University Avenue; Bronx, NY (and 2 more) 10457 |
| Property type | Multifamily |
| Units, beds or keys | ["10", "8", "8"] |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | ["2024", "2024", "2024"] |
| Original balance | $7.2M |
| Current balance | $7.2M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.85% |
| Current interest rate | 6.85% |
| Origination date | 08-26-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 09-05-2025 |
| Yield maintenance end | 03-05-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["12-31-2025", "12-31-2025", "12-31-2025"] |
| 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 |
Lakecrest (and 1 more properties)
| Property | Lakecrest (and 1 more properties) |
| Address | 3710 Corporex Park Drive; 5650 Breckenridge Park Drive; Tampa, FL (and 1 more) 33619 |
| Property type | Office |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $7.2M |
| Current balance | $7.1M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.20% |
| Current interest rate | 7.20% |
| Origination date | 08-30-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 06-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance 2 LLC |
| Current status | not yet reported |
| 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", "12-31-2025"] |
| 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 |
Saucon Valley Crossing (and 1 more properties)
| Property | Saucon Valley Crossing (and 1 more properties) |
| Address | 5002 Pennsylvania Route 309; 130 South Pine Tree Road; Center Valley, PA (and 1 more) 18034 |
| Property type | Manufactured housing |
| Units, beds or keys | ["71", "91"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $6.7M |
| Current balance | $6.7M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | 08-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 02-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["06-30-2026", "12-31-2025"] |
| 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 |
501 Hayes
| Property | 501 Hayes |
| Address | 501 Hayes Street; San Francisco, CA 94102 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 16 |
| Year built | 1900 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.46% |
| Current interest rate | 6.46% |
| Origination date | 08-16-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $481,393 |
| Operating expenses | $92,808 |
| Net operating income | $388,585 |
| Net cash flow | $386,585 |
| DSCR (net cash flow) | 1.82 |
| DSCR (net operating income) | 1.83 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
2758 Creston Avenue
| Property | 2758 Creston Avenue |
| Address | 2758 Creston Avenue; Bronx, NY 10468 |
| Property type | Multifamily |
| Units, beds or keys | 21 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $6.6M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.92% |
| Current interest rate | 6.92% |
| Origination date | 08-28-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 09-05-2026 |
| Yield maintenance end | 06-05-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 09-30-2025 |
| Revenue | $558,464 |
| Operating expenses | $68,316 |
| Net operating income | $490,148 |
| Net cash flow | $486,998 |
| DSCR (net cash flow) | 1.25 |
| DSCR (net operating income) | 1.25 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
Suburban Studios
| Property | Suburban Studios |
| Address | 12095 N Mariposa St; Westminster, CO 80234 |
| Property type | Lodging |
| Units, beds or keys | 128 |
| Net rentable square feet | not yet reported |
| Year built | 2008 |
| Year last renovated | 2023 |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 7.55% |
| Current interest rate | 7.55% |
| Origination date | 08-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 06-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.4M |
| Operating expenses | $1.4M |
| Net operating income | $1.0M |
| Net cash flow | $929,345 |
| DSCR (net cash flow) | 1.88 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
1900 Euclid Avenue
| Property | 1900 Euclid Avenue |
| Address | 1900 Euclid Avenue; Cleveland, OH 44115 |
| Property type | Multifamily |
| Units, beds or keys | 80 |
| Net rentable square feet | not yet reported |
| Year built | 1912 |
| Year last renovated | 2003 |
| Original balance | $6.5M |
| Current balance | $6.4M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.85% |
| Current interest rate | 6.85% |
| Origination date | 08-30-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 10-05-2026 |
| Yield maintenance end | 03-05-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $674,252 |
| Operating expenses | $381,155 |
| Net operating income | $293,097 |
| Net cash flow | $280,297 |
| DSCR (net cash flow) | 1.10 |
| DSCR (net operating income) | 1.15 |
| Occupancy | 82% |
| Servicer advances outstanding | $0 |
Strawberry Square Shopping Center
| Property | Strawberry Square Shopping Center |
| Address | 2301 N 29th St; Philadelphia, PA 19132 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 69,807 |
| Year built | 1985 |
| Year last renovated | 2006 |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 7.05% |
| Current interest rate | 7.05% |
| Origination date | 08-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 06-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $698,300 |
| Operating expenses | $295,415 |
| Net operating income | $402,885 |
| Net cash flow | $385,761 |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
51 Haddonfield
| Property | 51 Haddonfield |
| Address | 51 Haddonfield Road; Cherry Hill, NJ 8002 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 98,382 |
| Year built | 1987 |
| Year last renovated | 2022 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.96% |
| Current interest rate | 6.96% |
| Origination date | 08-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.8M |
| Operating expenses | $1.1M |
| Net operating income | $694,457 |
| Net cash flow | $571,803 |
| DSCR (net cash flow) | 1.47 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
140-150 Access Road
| Property | 140-150 Access Road |
| Address | 140-150 Access Road; Spartanburg, SC 29303 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 35,232 |
| Year built | 1972 |
| Year last renovated | 2004 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 7.60% |
| Current interest rate | 7.60% |
| Origination date | 08-15-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 03-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $821,919 |
| Operating expenses | $247,512 |
| Net operating income | $574,407 |
| Net cash flow | $556,226 |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 100% |
| Servicer advances outstanding | $35,983 |
FCA USA - Detroit MI
| Property | FCA USA - Detroit MI |
| Address | 6836 Georgia St; Detroit, MI 48211 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 3,908,306 |
| Year built | not yet reported |
| Year last renovated | 2017 |
| Original balance | $5.4M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 5.74% |
| Current interest rate | 5.74% |
| Origination date | 04-05-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-04-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| 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) | 09-30-2025 |
| Revenue | $23.7M |
| Operating expenses | $2.9M |
| Net operating income | $20.8M |
| Net cash flow | $20.4M |
| DSCR (net cash flow) | 1.97 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
824 Classon Avenue
| Property | 824 Classon Avenue |
| Address | 824 Classon Avenue; Brooklyn, NY 11238 |
| Property type | Multifamily |
| Units, beds or keys | 10 |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | 2022 |
| Original balance | $5.2M |
| Current balance | $5.2M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.72% |
| Current interest rate | 6.72% |
| Origination date | 08-28-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 09-05-2025 |
| Yield maintenance end | 06-05-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $547,157 |
| Operating expenses | $76,282 |
| Net operating income | $470,876 |
| Net cash flow | $468,376 |
| DSCR (net cash flow) | 1.32 |
| DSCR (net operating income) | 1.32 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
US Storage Delray Beach
| Property | US Storage Delray Beach |
| Address | 1425 SW 10th St; Delray Beach, FL 33444 |
| Property type | Self storage |
| Units, beds or keys | 48745 |
| Net rentable square feet | not yet reported |
| Year built | 2001 |
| 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 | 6.07% |
| Current interest rate | 6.07% |
| Origination date | 05-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-06-01 |
| Prepayment lockout end | 07-31-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.2M |
| Operating expenses | $448,577 |
| Net operating income | $737,867 |
| Net cash flow | $730,796 |
| DSCR (net cash flow) | 2.32 |
| DSCR (net operating income) | 2.35 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
US Storage - Nashville
| Property | US Storage - Nashville |
| Address | 4611 Nolensville Pk; Nashville, TN 37211 |
| Property type | Self storage |
| Units, beds or keys | 74075 |
| Net rentable square feet | not yet reported |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.07% |
| Current interest rate | 6.07% |
| Origination date | 05-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-06-01 |
| Prepayment lockout end | 07-31-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.0M |
| Operating expenses | $391,677 |
| Net operating income | $611,476 |
| Net cash flow | $603,610 |
| DSCR (net cash flow) | 1.96 |
| DSCR (net operating income) | 1.98 |
| Occupancy | 71% |
| Servicer advances outstanding | $0 |
277 Park Avenue
| Property | 277 Park Avenue |
| Address | 277 Park Avenue; New York, NY 10017 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,881,010 |
| Year built | 1963 |
| Year last renovated | 2023 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 7.01% |
| Current interest rate | 7.01% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2032-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| Current status | not yet reported |
| 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 | $183.3M |
| Operating expenses | $86.7M |
| Net operating income | $96.5M |
| Net cash flow | $96.1M |
| DSCR (net cash flow) | 1.80 |
| DSCR (net operating income) | 1.81 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
US Storage - Clarksville
| Property | US Storage - Clarksville |
| Address | 2430 Madison St; Clarksville, TN 37043 |
| Property type | Self storage |
| Units, beds or keys | 76585 |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.07% |
| Current interest rate | 6.07% |
| Origination date | 05-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-06-01 |
| Prepayment lockout end | 07-31-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $318,769 |
| Net operating income | $830,300 |
| Net cash flow | $822,641 |
| DSCR (net cash flow) | 2.67 |
| DSCR (net operating income) | 2.70 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
286 East 163rd Street
| Property | 286 East 163rd Street |
| Address | 286 East 163rd Street; Bronx, NY 10451 |
| Property type | Multifamily |
| Units, beds or keys | 18 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 7.31% |
| Current interest rate | 7.31% |
| Origination date | 06-28-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-07-06 |
| Prepayment lockout end | 04-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $514,888 |
| Operating expenses | $52,770 |
| Net operating income | $462,118 |
| Net cash flow | $458,518 |
| DSCR (net cash flow) | 1.24 |
| DSCR (net operating income) | 1.25 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Baybrook Mall
| Property | Baybrook Mall |
| Address | 500 Baybrook Mall; Houston, TX 77546 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 540,986 |
| Year built | 1978 |
| Year last renovated | 2016 |
| Original balance | $5.0M |
| Current balance | $4.9M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-08-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Barclays |
| Current status | not yet reported |
| 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 | $40.3M |
| Operating expenses | $11.1M |
| Net operating income | $29.2M |
| Net cash flow | $28.7M |
| DSCR (net cash flow) | 1.66 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Bronx Terminal Market
| Property | Bronx Terminal Market |
| Address | 610 Exterior Street; Bronx, NY 10451 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 918,779 |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $4.6M |
| Current balance | $4.6M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 08-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| 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 | $47.1M |
| Operating expenses | $21.4M |
| Net operating income | $25.7M |
| Net cash flow | $24.6M |
| DSCR (net cash flow) | 0.96 |
| DSCR (net operating income) | 1.00 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
60 Cottage Street
| Property | 60 Cottage Street |
| Address | 60 Cottage Street; Jersey City, NJ 7306 |
| Property type | Multifamily |
| Units, beds or keys | 21 |
| Net rentable square feet | not yet reported |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $4.5M |
| Current balance | $4.5M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.54% |
| Current interest rate | 6.54% |
| Origination date | 08-02-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 08-05-2025 |
| Yield maintenance end | 05-05-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $511,490 |
| Operating expenses | $161,160 |
| Net operating income | $350,330 |
| Net cash flow | $346,130 |
| DSCR (net cash flow) | 1.16 |
| DSCR (net operating income) | 1.17 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
431 Dekalb Avenue
| Property | 431 Dekalb Avenue |
| Address | 431 Dekalb Avenue; Brooklyn, NY 11205 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 9,881 |
| Year built | 1905 |
| Year last renovated | 2024 |
| Original balance | $4.1M |
| Current balance | $4.1M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 08-02-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2025 |
| Revenue | $495,105 |
| Operating expenses | $89,382 |
| Net operating income | $405,724 |
| Net cash flow | $398,988 |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.41 |
| Occupancy | 0% |
| Servicer advances outstanding | $24,352 |
1668 Bergen Street
| Property | 1668 Bergen Street |
| Address | 1668 Bergen Street; Brooklyn, NY 11213 |
| 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 | $3.9M |
| Current balance | $3.9M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.71% |
| Current interest rate | 6.71% |
| Origination date | 07-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $217,320 |
| Operating expenses | $26,911 |
| Net operating income | $190,408 |
| Net cash flow | $189,158 |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.44 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
200 Sidney
| Property | 200 Sidney |
| Address | 200 Sidney Street; Cambridge, MA 02139 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 995,458 |
| Year built | 2000 |
| Year last renovated | 2016 |
| Original balance | $3.5M |
| Current balance | $3.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 5.92% |
| Current interest rate | 5.92% |
| Origination date | 08-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $88.5M |
| Operating expenses | $29.3M |
| Net operating income | $59.1M |
| Net cash flow | $58.6M |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Hamlet Manufactured Housing Community
| Property | Hamlet Manufactured Housing Community |
| Address | 123 Jones St; Hamlet, NC 28345 |
| Property type | Manufactured housing |
| Units, beds or keys | 80 |
| Net rentable square feet | not yet reported |
| Year built | 1965 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.45% |
| Current interest rate | 6.45% |
| Origination date | 08-23-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | 03-31-2029 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $457,520 |
| Operating expenses | $79,739 |
| Net operating income | $377,781 |
| Net cash flow | $373,781 |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |