Loan detail for BBCMS Mortgage Trust 2025-5C33.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← BBCMS Mortgage Trust 2025-5C33 · CMBS market
Detail sections for the 40 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.
428 Wythe Avenue
| Property | 428 Wythe Avenue |
| Address | 428 Wythe Avenue; Brooklyn, NY 11249 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 37 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $24.0M |
| Current balance | $24.0M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 6.35% |
| Current interest rate | 6.35% |
| Origination date | 02-03-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 11-05-2029 |
| 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) | 09-30-2025 |
| Revenue | $1.8M |
| Operating expenses | $277,597 |
| Net operating income | $1.5M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 1.29 |
| DSCR (net operating income) | 1.31 |
| Occupancy | 98% |
| Servicer advances outstanding | $131,182 |
162 West 13th Street
| Property | 162 West 13th Street |
| Address | 162 West 13th Street; New York, NY 10011 |
| Property type | Multifamily |
| Units, beds or keys | 33 |
| Net rentable square feet | not yet reported |
| Year built | 1924 |
| Year last renovated | 2020 |
| Original balance | $22.6M |
| Current balance | $22.6M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.59% |
| Current interest rate | 6.59% |
| Origination date | 02-07-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding 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 | $2.9M |
| Operating expenses | $683,493 |
| Net operating income | $2.2M |
| Net cash flow | $2.2M |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Podium Lehi
| Property | Podium Lehi |
| Address | 1650 West Digital Drive; Lehi, UT 84043 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 132,541 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.66% |
| Current interest rate | 7.66% |
| Origination date | 02-11-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| 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 | $2.2M |
| Operating expenses | $606,574 |
| Net operating income | $1.6M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.83 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Prime Storage - Port Jefferson Station
| Property | Prime Storage - Port Jefferson Station |
| Address | 1184 Route 112; Port Jefferson Station, NY 11776 |
| Property type | Self storage |
| Units, beds or keys | 82160 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 5.92% |
| Current interest rate | 5.92% |
| Origination date | 01-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| 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 |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $13.6M |
| Operating expenses | $5.5M |
| Net operating income | $8.2M |
| Net cash flow | $8.0M |
| DSCR (net cash flow) | 2.48 |
| DSCR (net operating income) | 2.54 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
500 Kendall Street
| Property | 500 Kendall Street |
| Address | 500 Kendall Street; Cambridge, MA 02142 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 349,325 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 5.91% |
| Current interest rate | 5.91% |
| Origination date | 02-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| 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) | 09-30-2025 |
| Revenue | $105.1M |
| Operating expenses | $30.3M |
| Net operating income | $74.8M |
| Net cash flow | $73.8M |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Glen Creek (and 1 more properties)
| Property | Glen Creek (and 1 more properties) |
| Address | 350 Glen Creek Road Northwest; 3715 Blossom Drive Northeast; Salem, OR (and 1 more) 97304 |
| Property type | Self storage |
| Units, beds or keys | ["93252", "71500"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $18.7M |
| Current balance | $18.7M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.72% |
| Current interest rate | 6.72% |
| Origination date | 12-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | 02-05-2027 |
| Yield maintenance end | 07-05-2029 |
| 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
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 |
40 Wight
| Property | 40 Wight |
| Address | 40 Wight Avenue; Cockeysville, MD 21030 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 132,207 |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $15.6M |
| Current balance | $15.3M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 7.25% |
| Current interest rate | 7.25% |
| Origination date | 02-07-2025 |
| Original term | 60 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-09-06 |
| Prepayment lockout end | 10-05-2029 |
| 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%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.3M |
| Operating expenses | $904,737 |
| Net operating income | $1.4M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 2.01 |
| DSCR (net operating income) | 2.03 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Riverwalk West
| Property | Riverwalk West |
| Address | Lawrence, MA 01843 |
| Property type | Other (code 98) |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 532,511 |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (March 2025) |
| Share of deal balance | not yet reported |
| 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
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 |
25 Grove Street
| Property | 25 Grove Street |
| Address | 25 Grove Street; New York, NY 10014 |
| Property type | Multifamily |
| Units, beds or keys | 23 |
| Net rentable square feet | not yet reported |
| Year built | 1886 |
| Year last renovated | 2018 |
| Original balance | $14.0M |
| Current balance | $14.0M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 6.33% |
| Current interest rate | 6.33% |
| Origination date | 02-07-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding 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 | $1.6M |
| Operating expenses | $311,790 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Two Bryant
| Property | Two Bryant |
| Address | 2 Bryant Street; San Francisco, CA 94105 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 54,622 |
| Year built | 1934 |
| Year last renovated | 1986 |
| Original balance | $13.0M |
| Current balance | $13.0M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.99% |
| Current interest rate | 6.99% |
| Origination date | 01-22-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 08-05-2029 |
| 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%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $4.1M |
| Operating expenses | $1.5M |
| Net operating income | $2.6M |
| Net cash flow | $2.4M |
| DSCR (net cash flow) | 2.65 |
| DSCR (net operating income) | 2.79 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Cornerstone Apartments
| Property | Cornerstone Apartments |
| Address | 1425 Northeast 7th Avenue; Portland, OR 97232 |
| Property type | Multifamily |
| Units, beds or keys | 116 |
| Net rentable square feet | not yet reported |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $12.7M |
| Current balance | $12.7M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.38% |
| Current interest rate | 6.38% |
| Origination date | 01-31-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 10-05-2029 |
| 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) | 12-31-2025 |
| Revenue | $940,396 |
| Operating expenses | $612,969 |
| Net operating income | $327,427 |
| Net cash flow | $304,227 |
| DSCR (net cash flow) | 0.74 |
| DSCR (net operating income) | 0.79 |
| Occupancy | 72% |
| Servicer advances outstanding | $0 |
37 King Street
| Property | 37 King Street |
| Address | 37 King Street; New York, NY 10014 |
| Property type | Multifamily |
| Units, beds or keys | 38 |
| Net rentable square feet | not yet reported |
| Year built | 1889 |
| Year last renovated | 2019 |
| Original balance | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.33% |
| Current interest rate | 6.33% |
| Origination date | 02-07-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding 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 | $1.5M |
| Operating expenses | $319,939 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.47 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
500 Kendall Street
| Property | 500 Kendall Street |
| Address | 500 Kendall Street; Cambridge, MA 02142 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 349,325 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.91% |
| Current interest rate | 5.91% |
| Origination date | 02-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| 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) | 09-30-2025 |
| Revenue | $105.1M |
| Operating expenses | $30.3M |
| Net operating income | $74.8M |
| Net cash flow | $73.8M |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Ashland South
| Property | Ashland South |
| Address | 100-138 South Ashland Avenue; Chicago, IL 60607 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 32,930 |
| Year built | 1924 |
| Year last renovated | 2021 |
| Original balance | $11.8M |
| Current balance | $11.8M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.54% |
| Current interest rate | 6.54% |
| Origination date | 01-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 08-05-2029 |
| 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 | $717,037 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
1401 Old Northern Boulevard (and 1 more properties)
| Property | 1401 Old Northern Boulevard (and 1 more properties) |
| Address | 1401 Old Northern Boulevard; 942 Flushing Avenue; Roslyn, NY (and 1 more) 11576 |
| Property type | Multiple property types |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2024 |
| Original balance | $11.5M |
| Current balance | $11.5M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.88% |
| Current interest rate | 6.88% |
| Origination date | 02-07-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 12-05-2029 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
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 | $68,106 |
Life Storage (and 1 more properties)
| Property | Life Storage (and 1 more properties) |
| Address | 9999 Highway 69; 9595 Highway 69; Port Arthur, TX (and 1 more) 77640 |
| Property type | Self storage |
| Units, beds or keys | ["60651", "68600"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $11.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.55% |
| Current interest rate | 6.55% |
| Origination date | 01-21-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 08-05-2029 |
| 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 |
| 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 Pearl Portfolio
| Property | The Pearl Portfolio |
| Address | 1-25 2 Perlman Drive; Spring Valley, NY 10977 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 123,963 |
| Year built | 1990 |
| Year last renovated | not yet reported |
| Original balance | $10.3M |
| Current balance | $10.3M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 7.13% |
| Current interest rate | 7.13% |
| Origination date | 01-31-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 10-05-2029 |
| 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%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $3.1M |
| Operating expenses | $1.5M |
| Net operating income | $1.6M |
| Net cash flow | $1.4M |
| DSCR (net cash flow) | 1.87 |
| DSCR (net operating income) | 2.08 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
500 Kendall Street
| Property | 500 Kendall Street |
| Address | 500 Kendall Street; Cambridge, MA 02142 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 349,325 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.91% |
| Current interest rate | 5.91% |
| Origination date | 02-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| 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) | 09-30-2025 |
| Revenue | $105.1M |
| Operating expenses | $30.3M |
| Net operating income | $74.8M |
| Net cash flow | $73.8M |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
500 Kendall Street
| Property | 500 Kendall Street |
| Address | 500 Kendall Street; Cambridge, MA 02142 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 349,325 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.91% |
| Current interest rate | 5.91% |
| Origination date | 02-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| 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) | 09-30-2025 |
| Revenue | $105.1M |
| Operating expenses | $30.3M |
| Net operating income | $74.8M |
| Net cash flow | $73.8M |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Holcomb 400
| Property | Holcomb 400 |
| Address | 1475 Holcomb Bridge Road; Roswell, GA 30076 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 101,337 |
| Year built | 1984 |
| Year last renovated | 2023 |
| Original balance | $9.5M |
| Current balance | $9.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.00% |
| Current interest rate | 7.00% |
| Origination date | 01-31-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 08-05-2029 |
| 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) | 12-31-2025 |
| Revenue | $1.8M |
| Operating expenses | $535,611 |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.73 |
| DSCR (net operating income) | 1.88 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Prime Storage - Port Jefferson Station 123 (and 14 more properties)
| Property | Prime Storage - Port Jefferson Station 123 (and 14 more properties) |
| Address | 1184 Route 112; 9400 Bob Beatty Road; 950 University Avenue; 913 East Main Street; 1747 Mellwood Avenue; 9807 Taylorsville Road; 1022 Hearn Street; 14706 Meridian East; 2200 109th Steele Street; 2205 70th Avenue West; 11105 Steele Street; 10406 Pacific Avenue South; 1195 Bells Road; 3608 South 74th Street; 2415 70th Avenue West; Port Jefferson Station, NY (and 14 more) 11776 |
| Property type | Self storage |
| Units, beds or keys | ["82160", "107075", "70316", "55646", "64818", "55580", "64119", "30877", "23590", "27865", "24429", "25554", "32526", "24680", "17293"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2016", "2018", "2022", "2017", "2004"] |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.92% |
| Current interest rate | 5.92% |
| Origination date | 01-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| 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 |
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 |
Ponderosa (and 2 more properties)
| Property | Ponderosa (and 2 more properties) |
| Address | 1578 Patterson Road; 1183 Whitesville Road; 46 Priscilla Drive; Griffin, GA (and 2 more) 30223 |
| Property type | Manufactured housing |
| Units, beds or keys | ["125", "55", "36"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| 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 | 7.27% |
| Current interest rate | 7.27% |
| Origination date | 02-04-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 11-05-2029 |
| 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) | 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 |
174 Hester
| Property | 174 Hester |
| Address | 174 Hester St; New York, NY 10013 |
| Property type | Multifamily |
| Units, beds or keys | 17 |
| Net rentable square feet | not yet reported |
| Year built | 1910 |
| Year last renovated | 2024 |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.08% |
| Current interest rate | 6.08% |
| Origination date | 12-27-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 10-31-2029 |
| 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) | 12-31-2025 |
| Revenue | $801,000 |
| Operating expenses | $251,334 |
| Net operating income | $549,667 |
| Net cash flow | $543,067 |
| DSCR (net cash flow) | 1.26 |
| DSCR (net operating income) | 1.28 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
The Sarah
| Property | The Sarah |
| Address | 230 W 72nd St; New York, NY 10023 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 10,825 |
| Year built | 1896 |
| Year last renovated | 2023 |
| Original balance | $6.3M |
| Current balance | $6.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.08% |
| Current interest rate | 6.08% |
| Origination date | 12-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 02-28-2027 |
| Yield maintenance end | 10-31-2029 |
| 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 | $851,564 |
| Operating expenses | $378,718 |
| Net operating income | $472,846 |
| Net cash flow | $461,526 |
| DSCR (net cash flow) | 1.20 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Willowood Apartments
| Property | Willowood Apartments |
| Address | 3303 Shiloh Springs Road; Dayton, OH 45426 |
| Property type | Multifamily |
| Units, beds or keys | 125 |
| Net rentable square feet | not yet reported |
| Year built | 1985 |
| Year last renovated | 2024 |
| Original balance | $6.2M |
| Current balance | $6.2M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.29% |
| Current interest rate | 7.29% |
| Origination date | 01-10-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 11-05-2029 |
| 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 | $1.3M |
| Operating expenses | $543,284 |
| Net operating income | $733,983 |
| Net cash flow | $702,733 |
| DSCR (net cash flow) | 1.52 |
| DSCR (net operating income) | 1.59 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
18-20 Greenwich Ave
| Property | 18-20 Greenwich Ave |
| Address | 18-20 Greenwich Avenue; New York, NY 10011 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 8,240 |
| Year built | 1954 |
| Year last renovated | 2011 |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.22% |
| Current interest rate | 7.22% |
| Origination date | 01-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 08-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| 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 | $245,585 |
| Net operating income | $879,218 |
| Net cash flow | $825,402 |
| DSCR (net cash flow) | 1.88 |
| DSCR (net operating income) | 2.00 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Carrillo Plaza
| Property | Carrillo Plaza |
| Address | 202-210 West Carrillo Street; Santa Barbara, CA 93101 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 18,736 |
| Year built | 1948 |
| 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 | 6.92% |
| Current interest rate | 6.92% |
| Origination date | 12-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | 10-05-2029 |
| 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%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $533,276 |
| Operating expenses | $248,297 |
| Net operating income | $284,979 |
| Net cash flow | $274,206 |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
610 Victory Boulevard
| Property | 610 Victory Boulevard |
| Address | 610 Victory Boulevard; Staten Island, NY 10301 |
| Property type | Multifamily |
| Units, beds or keys | 72 |
| Net rentable square feet | not yet reported |
| Year built | 1940 |
| Year last renovated | 2021 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.62% |
| Current interest rate | 6.62% |
| Origination date | 01-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 07-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Société Générale Financial 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 | $703,821 |
| Operating expenses | $496,224 |
| Net operating income | $207,597 |
| Net cash flow | $193,881 |
| DSCR (net cash flow) | 1.04 |
| DSCR (net operating income) | 1.12 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Freeway Crossing
| Property | Freeway Crossing |
| Address | 1537 Freeway Dr.; Reidsville, NC 27320 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 88,647 |
| Year built | 1996 |
| Year last renovated | 2024 |
| Original balance | $5.4M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.37% |
| Current interest rate | 6.37% |
| Origination date | 12-11-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 07-31-2029 |
| 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 | $486,052 |
| Operating expenses | $186,628 |
| Net operating income | $299,424 |
| Net cash flow | $259,941 |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
650 Victory Boulevard
| Property | 650 Victory Boulevard |
| Address | 650 Victory Boulevard; Staten Island, NY 10301 |
| Property type | Multifamily |
| Units, beds or keys | 62 |
| Net rentable square feet | not yet reported |
| Year built | 1940 |
| Year last renovated | 2021 |
| Original balance | $5.2M |
| Current balance | $5.2M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.62% |
| Current interest rate | 6.62% |
| Origination date | 01-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 07-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Société Générale Financial 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 | $703,821 |
| Operating expenses | $510,587 |
| Net operating income | $193,234 |
| Net cash flow | $181,175 |
| DSCR (net cash flow) | 1.05 |
| DSCR (net operating income) | 1.12 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Hidden Valley North MHC (and 2 more properties)
| Property | Hidden Valley North MHC (and 2 more properties) |
| Address | 2111 NC-49; 1938 State Highway 49; 1149 Wyatt Road; Burlington, NC (and 2 more) 27217 |
| Property type | Manufactured housing |
| Units, beds or keys | ["59", "44", "38"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.1M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.11% |
| Current interest rate | 6.11% |
| Origination date | 01-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | 10-05-2029 |
| 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
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 |
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) 1843 |
| Property type | Multiple property types |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2012", "2013"] |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.6% |
| 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 | 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", "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 |
280 and 290 Merrimack Street
| Property | 280 and 290 Merrimack Street |
| Address | 280 and 290 Merrimack Street; Lawrence, MA 1843 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 386,686 |
| Year built | 2014 |
| Year last renovated | 2012 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.6% |
| 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 | 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
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 | $0 |
280 and 290 Merrimack Street
| Property | 280 and 290 Merrimack Street |
| Address | 280 and 290 Merrimack Street; Lawrence, MA 1843 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 386,686 |
| Year built | 2014 |
| Year last renovated | 2012 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.6% |
| 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 | 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
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 | $0 |
630 Victory Boulevard
| Property | 630 Victory Boulevard |
| Address | 630 Victory Boulevard; Staten Island, NY 10301 |
| Property type | Multifamily |
| Units, beds or keys | 60 |
| Net rentable square feet | not yet reported |
| Year built | 1940 |
| Year last renovated | 2021 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.62% |
| Current interest rate | 6.62% |
| Origination date | 01-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 07-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Société Générale Financial 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 | $1.3M |
| Operating expenses | $932,426 |
| Net operating income | $413,787 |
| Net cash flow | $390,147 |
| DSCR (net cash flow) | 1.16 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
1493 DeKalb Avenue
| Property | 1493 DeKalb Avenue |
| Address | 1493 DeKalb Avenue; Brooklyn, NY 11237 |
| Property type | Multifamily |
| Units, beds or keys | 8 |
| Net rentable square feet | not yet reported |
| Year built | 1931 |
| Year last renovated | 2024 |
| Original balance | $3.8M |
| Current balance | $3.8M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.34% |
| Current interest rate | 6.34% |
| Origination date | 12-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | 08-05-2029 |
| 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 | $196,598 |
| Operating expenses | $30,448 |
| Net operating income | $166,150 |
| Net cash flow | $165,150 |
| DSCR (net cash flow) | 1.36 |
| DSCR (net operating income) | 1.37 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BMI Storage
| Property | BMI Storage |
| Address | 2582 S Brannon Stand Rd; Dothan, AL 36305 |
| Property type | Self storage |
| Units, beds or keys | 109187 |
| Net rentable square feet | not yet reported |
| Year built | 1987 |
| Year last renovated | 2006 |
| Original balance | $3.0M |
| Current balance | $3.0M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.51% |
| Current interest rate | 6.51% |
| Origination date | 01-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-01 |
| Prepayment lockout end | 03-31-2027 |
| Yield maintenance end | 08-31-2029 |
| 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 | $417,701 |
| Operating expenses | $180,405 |
| Net operating income | $237,296 |
| Net cash flow | $231,836 |
| DSCR (net cash flow) | 2.35 |
| DSCR (net operating income) | 2.40 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
We Store Long Branch
| Property | We Store Long Branch |
| Address | 228 Willow Avenue; Long Branch, NJ 07740 |
| Property type | Self storage |
| Units, beds or keys | 14125 |
| Net rentable square feet | not yet reported |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $2.6M |
| Current balance | $2.6M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 7.33% |
| Current interest rate | 7.33% |
| Origination date | 01-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 11-05-2029 |
| 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 | $385,917 |
| Operating expenses | $134,174 |
| Net operating income | $251,743 |
| Net cash flow | $250,330 |
| DSCR (net cash flow) | 1.27 |
| DSCR (net operating income) | 1.28 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
Parkview Apartments
| Property | Parkview Apartments |
| Address | 215-217 West 3rd Avenue; Lexington, NC 27292 |
| Property type | Multifamily |
| Units, beds or keys | 30 |
| Net rentable square feet | not yet reported |
| Year built | 1928 |
| Year last renovated | 2017 |
| Original balance | $2.3M |
| Current balance | $2.3M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 01-10-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-02-06 |
| Prepayment lockout end | 09-05-2029 |
| 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 | $166,915 |
| Operating expenses | $61,605 |
| Net operating income | $105,311 |
| Net cash flow | $101,561 |
| DSCR (net cash flow) | 1.27 |
| DSCR (net operating income) | 1.31 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Safe and Secure Self Storage
| Property | Safe and Secure Self Storage |
| Address | 23366 W Wall St; Lake Villa, IL 60046 |
| Property type | Self storage |
| Units, beds or keys | 29975 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $2.1M |
| Current balance | $2.1M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 0.07% |
| Current interest rate | 7.11% |
| Origination date | 12-06-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-01 |
| Prepayment lockout end | 02-28-2027 |
| Yield maintenance end | 07-31-2029 |
| 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 | $197,833 |
| Operating expenses | $53,075 |
| Net operating income | $144,758 |
| Net cash flow | $142,196 |
| DSCR (net cash flow) | 1.84 |
| DSCR (net operating income) | 1.87 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |