Benchmark 2024-V10 Mortgage Trust: loan annex
Page built October 19, 2026
Loan detail for Benchmark 2024-V10 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Benchmark 2024-V10 Mortgage Trust · CMBS market
Detail sections for the 19 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.
Newpark I (and 1 more properties)
| Property | Newpark I (and 1 more properties) |
| Address | 1456 and 1441 Ute Boulevard; 1389 Center Drive; Park City, UT (and 1 more) 84098 |
| Property type | Office |
| 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 | $24.0M |
| Current balance | $24.0M (September 2026) |
| Share of deal balance | 3.3% |
| Interest rate at origination | 6.70% |
| Current interest rate | 6.70% |
| Origination date | 08-13-2024 |
| 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 | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $5.0M |
| Operating expenses | $1.6M |
| Net operating income | $3.5M |
| Net cash flow | $3.3M |
| DSCR (net cash flow) | 2.02 |
| DSCR (net operating income) | 2.12 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
155-163 East 92nd Street
| Property | 155-163 East 92nd Street |
| Address | 155-157, 159-161 East 92nd Street 163-165 East 92nd Street; New York, NY 10128 |
| Property type | Mixed use |
| Units, beds or keys | 86 |
| Net rentable square feet | 920 |
| Year built | 1910 |
| Year last renovated | not yet reported |
| Original balance | $22.7M |
| Current balance | $22.7M (September 2026) |
| Share of deal balance | 3.1% |
| Interest rate at origination | 6.33% |
| Current interest rate | 6.33% |
| 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 | 03-05-2029 |
| 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 |
1732 Derby Milford Road (and 6 more properties)
| Property | 1732 Derby Milford Road (and 6 more properties) |
| Address | 1732 Derby Milford Road; 167 Fly Rod 167 Fly Rod & 697 Moscow Road,; 1127 E Lynchburg Salem Turnpike; 635 Aaron Parkway; 617 Moon Clinton Road; 4073 Constitution Blvd; 3739 New Castle Road; Derby, CT (and 6 more) 06418 |
| Property type | Self storage |
| Units, beds or keys | ["248", "269", "374", "368", "241", "235", "1850"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2003", "2002", "2024"] |
| Original balance | $22.1M |
| Current balance | $22.1M (September 2026) |
| Share of deal balance | 3.0% |
| Interest rate at origination | 6.54% |
| Current interest rate | 6.54% |
| Origination date | 09-05-2024 |
| 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 | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| 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 |
Marriott Durham City Center
| Property | Marriott Durham City Center |
| Address | 201 Foster Street; Durham, NC 27701 |
| Property type | Lodging |
| Units, beds or keys | 190 |
| Net rentable square feet | not yet reported |
| Year built | 1989 |
| Year last renovated | 2016 |
| Original balance | $19.5M |
| Current balance | $19.5M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 8.05% |
| Current interest rate | 8.05% |
| 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 | 07-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Berkadia |
| 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%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $10.5M |
| Operating expenses | $7.6M |
| Net operating income | $2.9M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.84 |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
8 West 38th Street
| Property | 8 West 38th Street |
| Address | 8 West 38th Street; New York, NY 10018 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 120,589 |
| Year built | 1900 |
| Year last renovated | 2021 |
| Original balance | $19.0M |
| Current balance | $19.0M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 7.26% |
| Current interest rate | 7.26% |
| 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 | 02-05-2029 |
| 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) | 06-30-2026 |
| Revenue | $6.2M |
| Operating expenses | $2.8M |
| Net operating income | $3.3M |
| Net cash flow | $3.3M |
| DSCR (net cash flow) | 2.36 |
| DSCR (net operating income) | 2.38 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
43-04, 43-10, 43-20, and 43-16, 48th Street and 47-08 and 47-12 43rd Avenue (and 1 more properties)
| Property | 43-04, 43-10, 43-20, and 43-16, 48th Street and 47-08 and 47-12 43rd Avenue (and 1 more properties) |
| Address | 43-04 48th Street; 43-06 47th Street; Sunnyside, NY (and 1 more) 11104 |
| Property type | Multifamily |
| Units, beds or keys | ["82", "86"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.7M |
| Current balance | $17.7M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.57% |
| Current interest rate | 6.57% |
| Origination date | 08-29-2024 |
| 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 | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| 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 |
Domino Lane Apartments (and 1 more properties)
| Property | Domino Lane Apartments (and 1 more properties) |
| Address | 477-489 Domino Lane (a/k/a 425-49) Domino Lane; 300-312 Parker Avenue; Philadelphia, PA (and 1 more) 19128 |
| Property type | Multifamily |
| Units, beds or keys | ["83", "44"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2021", "2021"] |
| Original balance | $17.7M |
| Current balance | $17.7M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.41% |
| Current interest rate | 6.41% |
| 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 | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| 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 |
Stonebriar Centre
| Property | Stonebriar Centre |
| Address | 2601 Preston Road; Frisco, TX 75033 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 936,299 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $16.0M |
| Current balance | $16.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.00% |
| Current interest rate | 7.00% |
| Origination date | 07-01-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-07-01 |
| Prepayment lockout end | 12-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| 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) | 03-31-2026 |
| Revenue | $15.3M |
| Operating expenses | $4.3M |
| Net operating income | $11.0M |
| Net cash flow | $10.7M |
| DSCR (net cash flow) | 2.37 |
| DSCR (net operating income) | 2.44 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Field Haven Apartments
| Property | Field Haven Apartments |
| Address | 1077 Gateview Drive; Portland, TN 37148 |
| Property type | Multifamily |
| Units, beds or keys | 112 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $13.8M |
| Current balance | $13.8M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 6.85% |
| Current interest rate | 6.85% |
| Origination date | 08-22-2024 |
| 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 | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| 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 | $1.7M |
| Operating expenses | $494,244 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.27 |
| DSCR (net operating income) | 1.29 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
5th & K
| Property | 5th & K |
| Address | 301-333 Fifth Avenue 530, 570 K Street and 356 Sixth Avenue; San Diego, CA 92101 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,259 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $11.0M |
| Current balance | $11.0M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.38% |
| Current interest rate | 6.38% |
| 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 | 10-05-2026 |
| Yield maintenance end | 03-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| 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 | $1.3M |
| Operating expenses | $290,276 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.48 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 80% |
| Servicer advances outstanding | $0 |
Residence Inn Pinehurst
| Property | Residence Inn Pinehurst |
| Address | 105 Brucewood Road; Southern Pines, NC 28387 |
| Property type | Lodging |
| Units, beds or keys | 80 |
| Net rentable square feet | not yet reported |
| Year built | 1996 |
| Year last renovated | 2023 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.95% |
| Current interest rate | 6.95% |
| Origination date | 09-09-2024 |
| Original term | 61 months |
| Amortization term | not yet reported |
| Interest-only period | 61 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 04-05-2029 |
| 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%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $3.1M |
| Operating expenses | $2.3M |
| Net operating income | $874,194 |
| Net cash flow | $748,957 |
| DSCR (net cash flow) | 1.06 |
| DSCR (net operating income) | 1.24 |
| Occupancy | 70% |
| Servicer advances outstanding | $0 |
CityLine Huntsville Storage Port (and 1 more properties)
| Property | CityLine Huntsville Storage Port (and 1 more properties) |
| Address | 1015 County Road NW; 23866 Highway 72 East; Huntsville, AL (and 1 more) 35811 |
| Property type | Self storage |
| Units, beds or keys | ["497", "398"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $7.2M |
| Current balance | $7.2M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 5.70% |
| Current interest rate | 5.70% |
| 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 | 03-05-2029 |
| 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
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 |
UC Flats
| Property | UC Flats |
| Address | 4609 Sansom Street 4611, 4612, 4613, 4614, 4615, 4616, 4617; Philadelphia, PA 19139 |
| Property type | Multifamily |
| Units, beds or keys | 42 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.78% |
| Current interest rate | 6.78% |
| Origination date | 08-29-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-09-06 |
| Prepayment lockout end | 10-05-2026 |
| Yield maintenance end | 03-05-2029 |
| 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%.
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 |
1672 Third Avenue
| Property | 1672 Third Avenue |
| Address | 1672 Third Avenue; New York, NY 10128 |
| Property type | Multifamily |
| Units, beds or keys | 16 |
| Net rentable square feet | not yet reported |
| Year built | 1905 |
| Year last renovated | 2023 |
| Original balance | $6.6M |
| Current balance | $6.6M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.47% |
| Current interest rate | 6.47% |
| 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 | 02-05-2029 |
| 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%.
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 |
Woodhaven 85
| Property | Woodhaven 85 |
| Address | 84-25 85th Road; Woodhaven, NY 11421 |
| Property type | Multifamily |
| Units, beds or keys | 48 |
| Net rentable square feet | not yet reported |
| Year built | 1935 |
| Year last renovated | not yet reported |
| Original balance | $6.3M |
| Current balance | $6.3M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 5.89% |
| Current interest rate | 5.89% |
| Origination date | 08-29-2024 |
| 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 | 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%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $559,765 |
| Net operating income | $577,931 |
| Net cash flow | $560,253 |
| DSCR (net cash flow) | 1.49 |
| DSCR (net operating income) | 1.54 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
1700 and 1740 Main Avenue West (and 2 more properties)
| Property | 1700 and 1740 Main Avenue West (and 2 more properties) |
| Address | 1700 and 1740 Main Avenue West; 474, 500 and 526 10th Street Northeast; 617 and 625 13th Street Northeast; West Fargo, ND (and 2 more) 58078 |
| Property type | Warehouse |
| 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 | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 7.14% |
| Current interest rate | 7.14% |
| Origination date | 06-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-07-06 |
| Prepayment lockout end | 08-05-2025 |
| Yield maintenance end | 03-05-2029 |
| Servicer | Northmarq Capital, LLC |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.2M |
| Operating expenses | $438,219 |
| Net operating income | $730,294 |
| Net cash flow | $632,734 |
| DSCR (net cash flow) | 1.52 |
| DSCR (net operating income) | 1.76 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Inwood 813
| Property | Inwood 813 |
| Address | 514 West 213th Street; New York, NY 10034 |
| Property type | Multifamily |
| Units, beds or keys | 45 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | not yet reported |
| Original balance | $5.1M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.03% |
| Current interest rate | 6.03% |
| Origination date | 08-29-2024 |
| 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 | 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%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $939,956 |
| Operating expenses | $529,696 |
| Net operating income | $410,260 |
| Net cash flow | $399,010 |
| DSCR (net cash flow) | 1.28 |
| DSCR (net operating income) | 1.32 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Bell MHC (and 4 more properties)
| Property | Bell MHC (and 4 more properties) |
| Address | 110 Bell Drive; 109 East 8th North Street; 2905, 2906, 2913 Palzita Lane 2916, 2917, 2925, 2926, 2935, Palzita Lane; 166, 168 E Berry Street 157, 161, 163, 165, 169, 174 E Grant Street; 232, 234, 236, 238, Cone Lane 240, 242, 244, 246, 248, 250 Cone Lane; Summerville, SC (and 4 more) 29485 |
| Property type | Manufactured housing |
| Units, beds or keys | ["16", "21", "10", "13", "10"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2023 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.57% |
| Current interest rate | 6.57% |
| Origination date | 07-29-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 09-05-2026 |
| Yield maintenance end | 05-05-2029 |
| Servicer | Midland Loan Services |
| 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) | ["06-30-2026", "06-30-2026", "06-30-2026", "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 |
1000 Albion
| Property | 1000 Albion |
| Address | 1000 Albion Avenue; Schaumburg, IL 60193 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 160,000 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $4.9M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.29% |
| Current interest rate | 7.29% |
| Origination date | 09-10-2024 |
| Original term | 61 months |
| Amortization term | 360 months |
| Interest-only period | 1 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 04-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA |
| 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 | $944,446 |
| Operating expenses | $137,480 |
| Net operating income | $806,966 |
| Net cash flow | $782,966 |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 1.96 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |