BBCMS Mortgage Trust 2024-5C31: loan annex
Page built October 19, 2026
Loan detail for BBCMS Mortgage Trust 2024-5C31.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BBCMS Mortgage Trust 2024-5C31 · CMBS market
Detail sections for the 25 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.
The Palms Marketplace
| Property | The Palms Marketplace |
| Address | 2000, 2100,2200,2201 Outlet Center Drive; Oxnard, CA 93036 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1994 |
| Year last renovated | not yet reported |
| Original balance | $23.5M |
| Current balance | $23.5M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 6.54% |
| Current interest rate | 6.54% |
| Origination date | 10-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 12-05-2025 |
| Yield maintenance end | 05-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| 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) | 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 |
Bend River Promenade
| Property | Bend River Promenade |
| Address | 2940-3188 North Highway 97; Bend, OR 97703 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 254,047 |
| Year built | 1979 |
| Year last renovated | not yet reported |
| Original balance | $22.0M |
| Current balance | $22.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.88% |
| Current interest rate | 6.88% |
| Origination date | 11-05-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| 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) | 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 |
Meridian Crossroads
| Property | Meridian Crossroads |
| Address | 131 South Frontage Road; Meridian, MS 39301 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 206,313 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $22.0M |
| Current balance | $22.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 7.17% |
| Current interest rate | 7.17% |
| Origination date | 11-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 01-05-2027 |
| Yield maintenance end | 08-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| 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 | $4.2M |
| Operating expenses | $1.5M |
| Net operating income | $2.7M |
| Net cash flow | $2.4M |
| DSCR (net cash flow) | 1.53 |
| DSCR (net operating income) | 1.68 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Canterbury Village
| Property | Canterbury Village |
| Address | 8637-8647, 8653-8695 Sudley Road 8697 and 8699 Sudley Road; Manassas, VA 20110 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 75,684 |
| Year built | 1986 |
| Year last renovated | 2009 |
| Original balance | $21.5M |
| Current balance | $21.5M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.68% |
| Current interest rate | 6.68% |
| Origination date | 11-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 08-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| 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 | $2.8M |
| Operating expenses | $674,114 |
| Net operating income | $2.1M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Sentral Union Station (and 5 more properties)
| Property | Sentral Union Station (and 5 more properties) |
| Address | 1777 Wewatta Street; 808 South Michigan Avenue; 516 Lea Avenue; 51 Northwest 26th Street; 1614 East 6th Street; 1630 East 6th Street; Denver, CO (and 5 more) 80202 |
| Property type | Multifamily |
| 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 | 2.3% |
| Interest rate at origination | 5.18% |
| Current interest rate | 5.18% |
| Origination date | 11-05-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 05-05-2029 |
| Servicer | Wells Fargo, NA |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| 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 |
280 and 290 Merrimack Street (and 1 more properties)
| Property | 280 and 290 Merrimack Street (and 1 more properties) |
| Address | 280 and 290 Merrimack Street; 350 Merrimack Street; Lawrence, MA (and 1 more) 01841 |
| Property type | Multiple property types |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2012", "2013"] |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 7.01% |
| Current interest rate | 7.01% |
| Origination date | 11-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | TBD (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) | ["06-30-2026", "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 |
Ravenwood Apartments
| Property | Ravenwood Apartments |
| Address | 7964 Amelia Road; Houston, TX 77055 |
| Property type | Multifamily |
| Units, beds or keys | 235 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | 2020 |
| Original balance | $18.5M |
| Current balance | $18.5M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 7.30% |
| Current interest rate | 7.30% |
| Origination date | 09-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 07-05-2025 |
| Yield maintenance end | 06-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| 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 | $3.1M |
| Operating expenses | $1.2M |
| Net operating income | $1.8M |
| Net cash flow | $1.8M |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.34 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
Bellagio West Apartments
| Property | Bellagio West Apartments |
| Address | 7455 Rockleigh Avenue; Indianapolis, IN 46214 |
| Property type | Multifamily |
| Units, beds or keys | 156 |
| Net rentable square feet | not yet reported |
| Year built | 1967 |
| Year last renovated | 2024 |
| Original balance | $14.4M |
| Current balance | $14.4M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 7.36% |
| Current interest rate | 7.36% |
| Origination date | 11-14-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 01-05-2027 |
| Yield maintenance end | 07-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Zions Bancorporation, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
3128-3130 Bailey Avenue
| Property | 3128-3130 Bailey Avenue |
| Address | 3128-3130 Bailey Avenue; Bronx, NY 10463 |
| Property type | Multifamily |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $14.0M |
| Current balance | $13.8M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 6.97% |
| Current interest rate | 6.97% |
| Origination date | 11-15-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 08-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
Amazon Post at Culver Theater
| Property | Amazon Post at Culver Theater |
| Address | 9500 Culver Boulevard; Culver City, CA 90232 |
| Property type | Other (code 98) |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 41,341 |
| Year built | 2004 |
| Year last renovated | 2024 |
| Original balance | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.78% |
| Current interest rate | 6.78% |
| Origination date | 11-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 01-05-2027 |
| Yield maintenance end | 05-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Zions Bancorporation, N.A. |
| Current status | Current |
| 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 | $2.8M |
| Operating expenses | $403,001 |
| Net operating income | $2.4M |
| Net cash flow | $2.3M |
| DSCR (net cash flow) | 2.69 |
| DSCR (net operating income) | 2.77 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Edgewood Apartments
| Property | Edgewood Apartments |
| Address | 1730 Edgewood Hill Circle 1750 Dual Highway; Hagerstown, MD 21740 |
| Property type | Multifamily |
| Units, beds or keys | 110 |
| Net rentable square feet | not yet reported |
| Year built | 1968 |
| Year last renovated | not yet reported |
| Original balance | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.40% |
| Current interest rate | 6.40% |
| Origination date | 10-02-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 07-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
Monsey Retail Center
| Property | Monsey Retail Center |
| Address | 100 NY Route 59; Monsey, NY 10952 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 35,710 |
| Year built | 1961 |
| Year last renovated | 2015 |
| Original balance | $10.1M |
| Current balance | $10.1M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.73% |
| Current interest rate | 6.73% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 07-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Argentic Real Estate Finance 2 LLC |
| Current status | Current |
| 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 | $2.2M |
| Operating expenses | $532,414 |
| Net operating income | $1.7M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 2.35 |
| DSCR (net operating income) | 2.39 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Extra Space Storage Sicklerville
| Property | Extra Space Storage Sicklerville |
| Address | 300 Sicklerville Rd; Sicklerville, NJ 08081 |
| Property type | Self storage |
| Units, beds or keys | 555 |
| Net rentable square feet | 65,148 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $9.9M |
| Current balance | $9.9M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.32% |
| Current interest rate | 6.32% |
| Origination date | 10-25-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | Current |
| 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 | $1.1M |
| Operating expenses | $467,200 |
| Net operating income | $682,376 |
| Net cash flow | $675,861 |
| DSCR (net cash flow) | 1.07 |
| DSCR (net operating income) | 1.08 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Halesford Harbour Resort
| Property | Halesford Harbour Resort |
| Address | 1336 Campers Paradise Trail; Moneta, VA 24121 |
| Property type | Manufactured housing |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1990 |
| Year last renovated | 2024 |
| Original balance | $9.4M |
| Current balance | $9.4M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.17% |
| Current interest rate | 7.17% |
| Origination date | 10-03-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 12-31-2026 |
| Yield maintenance end | 08-31-2029 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
Extra Space Storage Division
| Property | Extra Space Storage Division |
| Address | 7615 North Division Street; Spokane, WA 99208 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1992 |
| Year last renovated | 2020 |
| Original balance | $8.4M |
| Current balance | $8.4M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.11% |
| Current interest rate | 7.11% |
| Origination date | 11-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 12-31-2026 |
| Yield maintenance end | 05-31-2029 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| 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) | 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 | $51,348 |
Central Pike Business Center
| Property | Central Pike Business Center |
| Address | 3640-3670 Central Pike; Hermitage, TN 37076 |
| Property type | Warehouse |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1988 |
| Year last renovated | not yet reported |
| Original balance | $7.7M |
| Current balance | $7.7M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.02% |
| Current interest rate | 7.02% |
| Origination date | 11-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Berkadia |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| 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) | 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 |
2346 Atlantic Avenue (and 1 more properties)
| Property | 2346 Atlantic Avenue (and 1 more properties) |
| Address | 2346 Atlantic Avenue; 999 Clarkson Avenue; Brooklyn, NY (and 1 more) 11233 |
| Property type | Multifamily |
| Units, beds or keys | ["16", "6"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2023", "2023"] |
| Original balance | $6.2M |
| Current balance | $6.2M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.87% |
| Current interest rate | 6.87% |
| Origination date | 11-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Greystone Select Company II LLC |
| Current status | Matured balloon, non-performing |
| 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 | $36,961 |
Rivergate Square
| Property | Rivergate Square |
| Address | 1558 and 1592 Gallatin Pike N; Madison, TN 37115 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 81,935 |
| Year built | 1990 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.21% |
| Current interest rate | 7.21% |
| Origination date | 11-15-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | Current |
| 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) | 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 |
ABOX Packaging
| Property | ABOX Packaging |
| Address | 12950 Farm-to-market 1641; Forney, TX 75126 |
| Property type | Warehouse |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 111,000 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.86% |
| Current interest rate | 7.86% |
| Origination date | 11-14-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| 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) | 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 Row At Blacksburg
| Property | The Row At Blacksburg |
| Address | 901 Lunch Pail Lane; Blacksburg, VA 24060 |
| Property type | Multifamily |
| Units, beds or keys | 52 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| 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 | 5.76% |
| Current interest rate | 5.76% |
| Origination date | 09-26-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 06-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| 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 | $774,648 |
| Operating expenses | $221,995 |
| Net operating income | $552,653 |
| Net cash flow | $546,003 |
| DSCR (net cash flow) | 1.70 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Lazy Dog Leased Fee
| Property | Lazy Dog Leased Fee |
| Address | 5180 North President George Bush Highway; Garland, TX 75040 |
| Property type | Other (code 98) |
| 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 | $4.8M |
| Current balance | $4.8M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 06-24-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-07-01 |
| Prepayment lockout end | 01-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
Fairbanks Village
| Property | Fairbanks Village |
| Address | 278-308 East 16th Street 400-425 Tulip Boulevard; Holland, MI 49423 |
| Property type | Multifamily |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2008 |
| Year last renovated | not yet reported |
| Original balance | $4.4M |
| Current balance | $4.4M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 10-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 12-31-2026 |
| Yield maintenance end | 08-31-2029 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
Sterling Storage - Shreveport
| Property | Sterling Storage - Shreveport |
| Address | 2121 West Bert Kouns Industrial Loop; Shreveport, LA 71118 |
| Property type | Self storage |
| Units, beds or keys | 363 |
| Net rentable square feet | not yet reported |
| Year built | 1996 |
| 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 | 7.23% |
| Current interest rate | 7.23% |
| Origination date | 11-14-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 06-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |
Common Street Self Storage
| Property | Common Street Self Storage |
| Address | 620 15th Street 2215 Common Street; Lake Charles, LA 70601 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1975 |
| Year last renovated | not yet reported |
| Original balance | $2.5M |
| Current balance | $2.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.77% |
| Current interest rate | 6.77% |
| Origination date | 11-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 01-05-2027 |
| Yield maintenance end | 07-05-2029 |
| Servicer | Northmarq |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| 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 | $498,634 |
| Operating expenses | $216,580 |
| Net operating income | $282,054 |
| Net cash flow | $272,766 |
| DSCR (net cash flow) | 1.63 |
| DSCR (net operating income) | 1.68 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Westside MHC
| Property | Westside MHC |
| Address | 1801 West 2nd Street; Rifle, CO 81650 |
| Property type | Manufactured housing |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1951 |
| Year last renovated | not yet reported |
| Original balance | $1.5M |
| Current balance | $1.5M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 6.87% |
| Current interest rate | 6.87% |
| Origination date | 11-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-01 |
| Prepayment lockout end | 12-31-2026 |
| Yield maintenance end | 05-31-2029 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 |