Benchmark 2025-V14 Mortgage Trust: loan annex
Page built October 19, 2026
Loan detail for Benchmark 2025-V14 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Benchmark 2025-V14 Mortgage Trust · CMBS market
Detail sections for the 20 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.
Los Altos Towers
| Property | Los Altos Towers |
| Address | 9125 Copper Avenue Northeast; Albuquerque, NM 87123 |
| Property type | Multifamily |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1978 |
| Year last renovated | 2024 |
| Original balance | $21.5M |
| Current balance | $21.5M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 6.28% |
| Current interest rate | 6.28% |
| Origination date | 02-21-2025 |
| 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 | Midland |
| 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 | $715,523 |
| Operating expenses | $307,811 |
| Net operating income | $407,712 |
| Net cash flow | $398,412 |
| DSCR (net cash flow) | 1.18 |
| DSCR (net operating income) | 1.21 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
257 Park Avenue South
| Property | 257 Park Avenue South |
| Address | 257 Park Avenue South; New York, NY 10010 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 277,782 |
| Year built | 1912 |
| Year last renovated | 1988 |
| Original balance | $20.6M |
| Current balance | $20.6M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 6.29% |
| Current interest rate | 6.29% |
| Origination date | 02-27-2025 |
| 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 | Midland |
| 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 | $13.4M |
| Operating expenses | $8.3M |
| Net operating income | $5.2M |
| Net cash flow | $4.7M |
| DSCR (net cash flow) | 2.37 |
| DSCR (net operating income) | 2.62 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
24400 West Valley Parkway (and 1 more properties)
| Property | 24400 West Valley Parkway (and 1 more properties) |
| Address | 24400 West Valley Parkway; 1402 East Lookout Drive; Olathe, KS (and 1 more) 66061 |
| 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 | 2021 |
| Original balance | $18.5M |
| Current balance | $18.5M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 12-17-2024 |
| Original term | 36 months |
| Amortization term | not yet reported |
| Interest-only period | 36 months |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 10-05-2027 |
| Servicer | Midland |
| 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) | 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 |
Herald Center
| Property | Herald Center |
| Address | 1293-1311 Broadway; New York, NY 10001 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 267,207 |
| Year built | 1902 |
| Year last renovated | 2015 |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 5.43% |
| Current interest rate | 5.43% |
| Origination date | 01-03-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | 07-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -99.3%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $32.5M |
| Operating expenses | $9.5M |
| Net operating income | $23.0M |
| Net cash flow | $22.9M |
| DSCR (net cash flow) | 2.62 |
| DSCR (net operating income) | 2.62 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
30 West 70th St
| Property | 30 West 70th St |
| Address | 30 West 70th Street; New York, NY 10023 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1916 |
| Year last renovated | not yet reported |
| Original balance | $17.4M |
| Current balance | $17.4M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 6.39% |
| Current interest rate | 6.39% |
| Origination date | 03-05-2025 |
| 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 | Midland |
| 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 | $3.1M |
| Operating expenses | $1.4M |
| Net operating income | $1.6M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 1.45 |
| DSCR (net operating income) | 1.47 |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Villa Creek
| Property | Villa Creek |
| Address | 2835 Villa Creek Drive; Farmers Branch, TX 75234 |
| Property type | Multifamily |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | 2022 |
| Original balance | $17.3M |
| Current balance | $17.3M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 6.32% |
| Current interest rate | 6.32% |
| Origination date | 02-27-2025 |
| 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 | Midland |
| 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 |
Caldera Property (and 8 more properties)
| Property | Caldera Property (and 8 more properties) |
| Address | 3111 Caldera Boulevard; 2504 N Loop 250 W; 5306 N Grandview Avenue; 1904 Loop 250 Frontage Road; 5005 Andrews Highway; 3125 Kermit Highway; 6501 E Business; 5136 & 4950 E University Blvd.; 5101 E 52nd Street; Midland, TX (and 8 more) 79705 |
| Property type | Self storage |
| Units, beds or keys | ["675", "682", "679", "553", "612", "518", "608", "591", "276"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.1M |
| Current balance | $17.1M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 6.13% |
| Current interest rate | 6.13% |
| 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 | 08-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| 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) | ["06-30-2026", "06-30-2026", "06-30-2026", "06-30-2026", "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 |
The Atrium
| Property | The Atrium |
| Address | 543-547 Martin Luther King Jr. Drive; Jersey City, NJ 7304 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $11.2M |
| Current balance | $11.2M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 02-21-2025 |
| 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 | Midland |
| 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 |
Breckenridge Apartments
| Property | Breckenridge Apartments |
| Address | 3201 Greendale Road; Birmingham, AL 35243 |
| Property type | Multifamily |
| Units, beds or keys | 120 |
| Net rentable square feet | not yet reported |
| Year built | 1979 |
| 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 | 6.42% |
| Current interest rate | 6.42% |
| Origination date | 02-28-2025 |
| 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 | Midland |
| 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 | $1.7M |
| Operating expenses | $579,233 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.55 |
| DSCR (net operating income) | 1.60 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Brentwood Place
| Property | Brentwood Place |
| Address | 13038 San Vicente Boulevard; Los Angeles, CA 90049 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2014 |
| 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 | 6.64% |
| Current interest rate | 6.64% |
| Origination date | 02-28-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | 09-05-2029 |
| Servicer | Midland |
| 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) | 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 |
Excelsior on the Park
| Property | Excelsior on the Park |
| Address | 14400 Ella Blvd.; Houston, TX 77014 |
| Property type | Multifamily |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1983 |
| Year last renovated | not yet reported |
| Original balance | $10.8M |
| Current balance | $10.8M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.69% |
| Current interest rate | 6.69% |
| Origination date | 03-11-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-06 |
| Prepayment lockout end | 02-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| 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 |
6497 E Andrew Johnson Hwy (and 6 more properties)
| Property | 6497 E Andrew Johnson Hwy (and 6 more properties) |
| Address | 6497 E Andrew Johnson Hwy; 3335 S. 9th Street; 1540 West Schilling Road; 1640, 1703 E. 4th Avenue; 425, 440 South Clark St; 2121 Centennial Road; 1314 Beverly Drive; Afton, TN (and 6 more) 37616 |
| Property type | Self storage |
| Units, beds or keys | ["328", "1299", "269", "142", "141", "24"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.6M |
| Current balance | $10.6M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 5.50% |
| Current interest rate | 5.50% |
| Origination date | 02-19-2025 |
| 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 | Midland |
| 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) | 03-31-2026 |
| Revenue | $493,241 |
| Operating expenses | $144,568 |
| Net operating income | $348,673 |
| Net cash flow | $342,735 |
| DSCR (net cash flow) | 2.32 |
| DSCR (net operating income) | 2.36 |
| Occupancy | 65% |
| Servicer advances outstanding | $0 |
Mi-Place at the Shore
| Property | Mi-Place at the Shore |
| Address | 7 Stoneybrook Drive; Absecon, NJ 8201 |
| Property type | Multifamily |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $10.3M |
| Current balance | $10.3M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.51% |
| Current interest rate | 6.51% |
| 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 | 04-05-2027 |
| Yield maintenance end | 12-05-2029 |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| 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 | $1.4M |
| Operating expenses | $472,104 |
| Net operating income | $929,062 |
| Net cash flow | $918,562 |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.37 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Public Storage Humble TX
| Property | Public Storage Humble TX |
| Address | 18006 US-59; Humble, TX 77396 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $9.2M |
| Current balance | $9.2M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 6.27% |
| Current interest rate | 6.27% |
| Origination date | 03-06-2025 |
| 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 | Midland |
| 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 |
Holiday Inn and Suites Springfield
| Property | Holiday Inn and Suites Springfield |
| Address | 2720 North Glenstone Avenue; Springfield, MO 65803 |
| Property type | Lodging |
| Units, beds or keys | 188 |
| Net rentable square feet | not yet reported |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $7.6M |
| Current balance | $7.6M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.92% |
| Current interest rate | 6.92% |
| Origination date | 03-10-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-06 |
| Prepayment lockout end | 10-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Cedar Springs Mobile Estates
| Property | Cedar Springs Mobile Estates |
| Address | 2840 18 Mile Road NE; Cedar Springs, MI 49319 |
| Property type | Manufactured housing |
| Units, beds or keys | 216 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.03% |
| Current interest rate | 6.03% |
| Origination date | 02-26-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 03-05-2027 |
| Yield maintenance end | 12-05-2029 |
| Servicer | Midland |
| 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 |
135 Marcy Place
| Property | 135 Marcy Place |
| Address | 135 Marcy Place; Bronx, NY 10452 |
| Property type | Multifamily |
| Units, beds or keys | 26 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $7.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.70% |
| Current interest rate | 6.70% |
| Origination date | 03-03-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 01-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| 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 |
Marysville Shopping Center
| Property | Marysville Shopping Center |
| Address | 9623 State Ave; Marysville, WA 98270 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 115,286 |
| Year built | 1981 |
| Year last renovated | not yet reported |
| Original balance | $5.7M |
| Current balance | $5.7M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.95% |
| Current interest rate | 6.95% |
| 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 | 11-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| 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 | $1.3M |
| Operating expenses | $299,671 |
| Net operating income | $997,750 |
| Net cash flow | $925,709 |
| DSCR (net cash flow) | 2.29 |
| DSCR (net operating income) | 2.47 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
45-11 33rd St
| Property | 45-11 33rd St |
| Address | 45-11 33rd Street; Long Island City, NY 10001 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | 1964 |
| Year last renovated | not yet reported |
| Original balance | $5.2M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.20% |
| Current interest rate | 6.20% |
| Origination date | 03-07-2025 |
| Original term | 60 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-04-06 |
| Prepayment lockout end | 10-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| 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 | $1.2M |
| Operating expenses | $48,060 |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 2.39 |
| DSCR (net operating income) | 2.52 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Roll Up Self Storage Portfolio (and 1 more properties)
| Property | Roll Up Self Storage Portfolio (and 1 more properties) |
| Address | 15 Fallen Spruce Dr.; 1191 New Stock Road; Asheville, NC (and 1 more) 28806 |
| Property type | Self storage |
| 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 | $4.5M |
| Current balance | $4.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.49% |
| Current interest rate | 6.49% |
| 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 | Midland |
| Loan servicer | not yet reported |
| Originator | Barclays Capital Real Estate 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 |