Loan detail for BMO 2022-C1 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← BMO 2022-C1 Mortgage Trust · CMBS market
Detail sections for the 115 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.
BJ's Wholesale Club - Kendall
| Property | BJ's Wholesale Club - Kendall |
| Address | 16200 Southwest 88th Street; Miami, FL 33196 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 113,000 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $22.1M |
| Current balance | $22.1M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 4.70% |
| Current interest rate | 4.70% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $965,514 |
| Operating expenses | $62,363 |
| Net operating income | $903,151 |
| Net cash flow | $865,651 |
| DSCR (net cash flow) | 1.65 |
| DSCR (net operating income) | 1.72 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BJ?s Wholesale Club - Kendall
| Property | BJ?s Wholesale Club - Kendall |
| Address | 16200 Southwest 88th Street; Miami, FL 33196 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 113,000 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $22.1M |
| Current balance | $22.1M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.70% |
| Current interest rate | 4.70% |
| Origination date | 12-29-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Wyndham National Hotel Portfolio
| Property | Wyndham National Hotel Portfolio |
| Address | not yet reported |
| Property type | Lodging |
| Units, beds or keys | 3729 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $18.9M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.85% |
| Current interest rate | 4.85% |
| Origination date | 11-27-2019 |
| Original term | 120 months |
| Amortization term | 270 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 01-05-2022 |
| Yield maintenance end | 09-05-2029 |
| Servicer | Wells Fargo |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Fleet Farm - Stevens Point
| Property | Fleet Farm - Stevens Point |
| Address | 5590 US-10; Stevens Point, WI 54482 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 170,642 |
| Year built | 2010 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 3.77% |
| Current interest rate | 3.77% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | $175,050 |
| Net operating income | $1.0M |
| Net cash flow | $996,884 |
| DSCR (net cash flow) | 2.91 |
| DSCR (net operating income) | 3.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Fleet Farm - Stevens Point
| Property | Fleet Farm - Stevens Point |
| Address | 5590 US Highway 10 East; Stevens Point, WI 54482 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 170,642 |
| Year built | 2010 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.77% |
| Current interest rate | 3.77% |
| Origination date | 01-19-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | 11-30-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Matured balloon, 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) | 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 |
Meadowood Mall
| Property | Meadowood Mall |
| Address | 5000 Meadowood Mall Circle; Reno, NV 89502 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 456,841 |
| Year built | 1978 |
| Year last renovated | 2013 |
| Original balance | $18.0M |
| Current balance | $17.9M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.93% |
| Current interest rate | 3.93% |
| Origination date | 11-05-2021 |
| Original term | 60 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2026-12-01 |
| Prepayment lockout end | 05-31-2026 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
318 Bedford Avenue (and 9 more properties)
| Property | 318 Bedford Avenue (and 9 more properties) |
| Address | 318 Bedford Avenue; 130 South 2nd Street; 740 Driggs Avenue; 182 Meserole Street; 178 Meserole Street; 180 Meserole Street; 342 Rodney Street; 68 Carroll Street; 144 Huntington Street; 440 Lorimer Street; Brooklyn, NY (and 9 more) 11249 |
| Property type | Multifamily |
| Units, beds or keys | ["2", "4", "2", "5", "5", "5", "4", "4", "3", "3"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2017", "2012"] |
| Original balance | $16.9M |
| Current balance | $16.9M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| 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 |
Wagschal Multifamily Portfolio
| Property | Wagschal Multifamily Portfolio |
| Address | Brooklyn, NY |
| Property type | Multifamily |
| Units, beds or keys | 37 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $16.9M |
| Current balance | $16.9M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | 01-07-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 11-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Meadowood Mall
| Property | Meadowood Mall |
| Address | 5000 Meadowood Mall Circle; Reno, NV 89502 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 456,841 |
| Year built | 1979 |
| Year last renovated | 1996 |
| Original balance | $18.0M |
| Current balance | $15.8M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.93% |
| Current interest rate | 3.93% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2026-12-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO, WFBNA, Barclays, 3650 REIT |
| 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 | $22.0M |
| Operating expenses | $5.4M |
| Net operating income | $16.6M |
| Net cash flow | $15.7M |
| DSCR (net cash flow) | 1.90 |
| DSCR (net operating income) | 2.00 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
Warrington Plaza
| Property | Warrington Plaza |
| Address | 540 Easton Road; Warrington, PA 18976 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 87,581 |
| Year built | 1970 |
| Year last renovated | 1997 |
| Original balance | $15.7M |
| Current balance | $15.7M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.30% |
| Current interest rate | 3.30% |
| Origination date | 12-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Midway Market Square
| Property | Midway Market Square |
| Address | 1180 West River Road North; Elyria, OH 44035 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 224,805 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | 01-21-2022 |
| Original term | 120 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 11-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Matured balloon, 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) | 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 |
Warrington Plaza
| Property | Warrington Plaza |
| Address | 540 Easton Road; Warrington, PA 18976 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 87,581 |
| Year built | 1970 |
| Year last renovated | 1997 |
| Original balance | $15.7M |
| Current balance | $14.9M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 3.30% |
| Current interest rate | 3.30% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $1.2M |
| Operating expenses | $424,692 |
| Net operating income | $765,781 |
| Net cash flow | $739,507 |
| DSCR (net cash flow) | 1.79 |
| DSCR (net operating income) | 1.85 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Peoria Center at Arrowhead
| Property | Peoria Center at Arrowhead |
| Address | 16155 and 16165 North 83rd Avenue; Peoria, AZ 85382 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 85,341 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $14.4M |
| Current balance | $14.4M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.3M |
| Operating expenses | $527,160 |
| Net operating income | $795,166 |
| Net cash flow | $770,794 |
| DSCR (net cash flow) | 2.62 |
| DSCR (net operating income) | 2.71 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Peoria Center at Arrowhead
| Property | Peoria Center at Arrowhead |
| Address | 16155 and 16165 North 83rd Avenue; Peoria, AZ 85382 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 85,341 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $14.4M |
| Current balance | $14.4M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.03% |
| Current interest rate | 4.03% |
| Origination date | 12-30-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Mills Fleet Farm Carver
| Property | Mills Fleet Farm Carver |
| Address | 1935 Levi Griffin Road; Carver, MN 55315 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 272,196 |
| Year built | 2012 |
| Year last renovated | not yet reported |
| Original balance | $13.9M |
| Current balance | $13.9M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.88% |
| Current interest rate | 3.88% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $1.7M |
| Operating expenses | $63,524 |
| Net operating income | $1.6M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 2.90 |
| DSCR (net operating income) | 2.95 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Mills Fleet Farm Carver
| Property | Mills Fleet Farm Carver |
| Address | 1935 Levi Griffin Road; Carver, MN 55315 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 272,196 |
| Year built | 2012 |
| Year last renovated | not yet reported |
| Original balance | $13.9M |
| Current balance | $13.9M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.88% |
| Current interest rate | 3.88% |
| Origination date | 11-19-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | 06-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Midway Market Square
| Property | Midway Market Square |
| Address | 1180 West River Road North; Elyria, OH 44035 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 224,805 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $12.7M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 4.41% |
| Current interest rate | 4.41% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 240 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $2.5M |
| Operating expenses | $829,947 |
| Net operating income | $1.7M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 1.40 |
| DSCR (net operating income) | 1.52 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
Riverside Commons
| Property | Riverside Commons |
| Address | 9595 South Delaware Avenue; Tulsa, OK 74137 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 164,261 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $12.2M |
| Current balance | $12.2M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.26% |
| Current interest rate | 3.26% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $1.1M |
| Operating expenses | $380,530 |
| Net operating income | $753,013 |
| Net cash flow | $666,424 |
| DSCR (net cash flow) | 3.33 |
| DSCR (net operating income) | 3.76 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Riverside Commons
| Property | Riverside Commons |
| Address | 9595 South Delaware Avenue; Tulsa, OK 74137 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 164,261 |
| Year built | 2000 |
| Year last renovated | not yet reported |
| Original balance | $12.2M |
| Current balance | $12.2M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.26% |
| Current interest rate | 3.26% |
| Origination date | 11-19-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | 12-05-2023 |
| Yield maintenance end | 09-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Thompson Court
| Property | Thompson Court |
| Address | 1708 1756 and 1766 Carver Avenue; Memphis, TN 38114 |
| Property type | Multifamily |
| Units, beds or keys | 338 |
| Net rentable square feet | not yet reported |
| Year built | 1949 |
| Year last renovated | 2019 |
| Original balance | $12.0M |
| Current balance | $12.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.89% |
| Current interest rate | 3.89% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $2.8M |
| Operating expenses | $1.2M |
| Net operating income | $1.6M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 3.10 |
| DSCR (net operating income) | 3.28 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Thompson Court
| Property | Thompson Court |
| Address | 1708, 1756 and 1766 Carver Avenue, 1958 Frisco Avenue and 2024 Keltner Circle; Memphis, TN 38114 |
| Property type | Multifamily |
| Units, beds or keys | 338 |
| Net rentable square feet | not yet reported |
| Year built | 1949 |
| Year last renovated | 2019 |
| Original balance | $12.0M |
| Current balance | $12.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.89% |
| Current interest rate | 3.89% |
| Origination date | 12-15-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Home2 Suites Temple
| Property | Home2 Suites Temple |
| Address | 2106 South 31st Street; Temple, TX 76504 |
| Property type | Lodging |
| Units, beds or keys | 100 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $11.3M |
| Current balance | $11.3M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.07% |
| Current interest rate | 4.07% |
| Origination date | 01-05-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| 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 |
Alto Serramonte Shopping Center
| Property | Alto Serramonte Shopping Center |
| Address | 314-362 Gellert Boulevard; Daly City, CA 94015 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 34,094 |
| Year built | 1976 |
| Year last renovated | not yet reported |
| Original balance | $11.2M |
| Current balance | $11.2M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $1.7M |
| Operating expenses | $592,853 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 2.70 |
| DSCR (net operating income) | 2.96 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Alto Serramonte Shopping Center
| Property | Alto Serramonte Shopping Center |
| Address | 314-362 Gellert Boulevard; Daly City, CA 94015 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 34,094 |
| Year built | 1976 |
| Year last renovated | not yet reported |
| Original balance | $11.2M |
| Current balance | $11.2M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | 12-03-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | 09-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Feather River Shopping Center
| Property | Feather River Shopping Center |
| Address | 355 Oro Dam Boulevard; Oroville, CA 95965 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 90,582 |
| Year built | 1990 |
| Year last renovated | 2018 |
| Original balance | $11.2M |
| Current balance | $11.2M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.63% |
| Current interest rate | 3.63% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $1.5M |
| Operating expenses | $486,677 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 2.52 |
| DSCR (net operating income) | 2.56 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Feather River Shopping Center
| Property | Feather River Shopping Center |
| Address | 355 Oro Dam Boulevard; Oroville, CA 95965 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 90,582 |
| Year built | 1990 |
| Year last renovated | 2018 |
| Original balance | $11.2M |
| Current balance | $11.2M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.63% |
| Current interest rate | 3.63% |
| Origination date | 12-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
40-91 Fox Hill Drive Apartments
| Property | 40-91 Fox Hill Drive Apartments |
| Address | 40-91 Fox Hill Drive; Dover, NJ 07801 |
| Property type | Multifamily |
| Units, beds or keys | 76 |
| Net rentable square feet | not yet reported |
| Year built | 1965 |
| Year last renovated | not yet reported |
| Original balance | $10.9M |
| Current balance | $10.9M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.59% |
| Current interest rate | 3.59% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $744,502 |
| Operating expenses | $311,781 |
| Net operating income | $432,721 |
| Net cash flow | $423,221 |
| DSCR (net cash flow) | 2.14 |
| DSCR (net operating income) | 2.19 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
40-91 Fox Hill Drive Apartments
| Property | 40-91 Fox Hill Drive Apartments |
| Address | 40-91 Fox Hill Drive; Dover, NJ 07801 |
| Property type | Multifamily |
| Units, beds or keys | 76 |
| Net rentable square feet | not yet reported |
| Year built | 1965 |
| Year last renovated | not yet reported |
| Original balance | $10.9M |
| Current balance | $10.9M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.59% |
| Current interest rate | 3.59% |
| Origination date | 11-12-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | 09-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
611-617 W 148th Street
| Property | 611-617 W 148th Street |
| Address | 611-617 West 148th Street; New York, NY 10031 |
| Property type | Multifamily |
| Units, beds or keys | 54 |
| Net rentable square feet | not yet reported |
| Year built | 1924 |
| Year last renovated | 2012 |
| Original balance | $10.8M |
| Current balance | $10.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 3.47% |
| Current interest rate | 3.47% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $1.4M |
| Operating expenses | $552,238 |
| Net operating income | $819,496 |
| Net cash flow | $808,696 |
| DSCR (net cash flow) | 2.14 |
| DSCR (net operating income) | 2.17 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
611-617 W 148th Street
| Property | 611-617 W 148th Street |
| Address | 611-617 West 148th Street; New York, NY 10031 |
| Property type | Multifamily |
| Units, beds or keys | 54 |
| Net rentable square feet | not yet reported |
| Year built | 1924 |
| Year last renovated | 2012 |
| Original balance | $10.8M |
| Current balance | $10.8M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.47% |
| Current interest rate | 3.47% |
| Origination date | 12-17-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 11-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Home2 Suites Temple
| Property | Home2 Suites Temple |
| Address | 2106 South 31st Street; Temple, TX 76504 |
| Property type | Other (code 98) |
| Units, beds or keys | 0 |
| Net rentable square feet | 100 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $11.3M |
| Current balance | $10.3M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.07% |
| Current interest rate | 4.07% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $4.6M |
| Operating expenses | $2.8M |
| Net operating income | $1.8M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 2.45 |
| DSCR (net operating income) | 2.73 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
Towneplace Suites El Paso
| Property | Towneplace Suites El Paso |
| Address | 4670 Woodrow Bean Drive; El Paso, TX 79924 |
| Property type | Lodging |
| Units, beds or keys | 87 |
| Net rentable square feet | not yet reported |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.30% |
| Current interest rate | 4.30% |
| Origination date | 01-20-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Arc on Armour
| Property | Arc on Armour |
| Address | 211 West Armour Boulevard; Kansas City, MO 64111 |
| Property type | Multifamily |
| Units, beds or keys | 62 |
| Net rentable square feet | not yet reported |
| Year built | 1980 |
| Year last renovated | 2020 |
| Original balance | $9.7M |
| Current balance | $9.7M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 4.00% |
| Current interest rate | 4.00% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $492,436 |
| Operating expenses | $151,307 |
| Net operating income | $341,129 |
| Net cash flow | $337,347 |
| DSCR (net cash flow) | 1.73 |
| DSCR (net operating income) | 1.75 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
Arc on Armour
| Property | Arc on Armour |
| Address | 211 West Armour Boulevard; Kansas City, MO 64111 |
| Property type | Multifamily |
| Units, beds or keys | 62 |
| Net rentable square feet | not yet reported |
| Year built | 1980 |
| Year last renovated | 2020 |
| Original balance | $9.7M |
| Current balance | $9.7M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.00% |
| Current interest rate | 4.00% |
| Origination date | 12-10-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 09-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
The Shops at Trinity Park
| Property | The Shops at Trinity Park |
| Address | 2200-2202 Woodruff Road; Simpsonville, SC 29681 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 44,424 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $9.5M |
| Current balance | $9.5M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 3.73% |
| Current interest rate | 3.73% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $1.4M |
| Operating expenses | $353,606 |
| Net operating income | $1.0M |
| Net cash flow | $999,824 |
| DSCR (net cash flow) | 2.77 |
| DSCR (net operating income) | 2.78 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
The Shops at Trinity Park
| Property | The Shops at Trinity Park |
| Address | 2200-2202 Woodruff Road; Simpsonville, SC 29681 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 44,424 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $9.5M |
| Current balance | $9.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.73% |
| Current interest rate | 3.73% |
| Origination date | 12-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 07-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
SAPA Transmission
| Property | SAPA Transmission |
| Address | 51901 Shelby Parkway; Shelby Township, MI 48315 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 110,833 |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $9.3M |
| Current balance | $9.3M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.44% |
| Current interest rate | 5.44% |
| Origination date | 01-13-2022 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-02-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Matured balloon, 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) | 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 |
Towneplace Suites El Paso
| Property | Towneplace Suites El Paso |
| Address | 4670 Woodrow Bean Drive; El Paso, TX 79924 |
| Property type | Other (code 98) |
| Units, beds or keys | 0 |
| Net rentable square feet | 87 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $9.2M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 4.30% |
| Current interest rate | 4.30% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| 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 | $3.5M |
| Operating expenses | $1.9M |
| Net operating income | $1.6M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 2.46 |
| DSCR (net operating income) | 2.70 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
CubeSmart Self Storage - Lacey
| Property | CubeSmart Self Storage - Lacey |
| Address | 6123 and 6155 Balustrade Boulevard SE; Lacey, WA 98513 |
| Property type | Self storage |
| Units, beds or keys | 67102 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.55% |
| Current interest rate | 3.55% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $618,646 |
| Operating expenses | $213,960 |
| Net operating income | $404,686 |
| Net cash flow | $401,331 |
| DSCR (net cash flow) | 2.48 |
| DSCR (net operating income) | 2.51 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
CubeSmart Self Storage - Lacey
| Property | CubeSmart Self Storage - Lacey |
| Address | 6123 Balustrade Boulevard Southeast and 6155 Balustrade Boulevard Southeast; Lacey, WA 98513 |
| Property type | Self storage |
| Units, beds or keys | 474 |
| Net rentable square feet | 67,102 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.55% |
| Current interest rate | 3.55% |
| Origination date | 11-23-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-01 |
| Prepayment lockout end | 01-31-2024 |
| Yield maintenance end | 09-30-2031 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Main Street
| Property | Main Street |
| Address | 127-137 Main Street; Medford, MA 02115 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 31,847 |
| Year built | 1925 |
| Year last renovated | not yet reported |
| Original balance | $8.8M |
| Current balance | $8.8M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 3.63% |
| Current interest rate | 3.63% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $1.3M |
| Operating expenses | $270,619 |
| Net operating income | $1.0M |
| Net cash flow | $994,997 |
| DSCR (net cash flow) | 3.09 |
| DSCR (net operating income) | 3.20 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Main Street
| Property | Main Street |
| Address | 127-137 Main Street; Medford, MA 02155 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 31,847 |
| Year built | 1925 |
| Year last renovated | not yet reported |
| Original balance | $8.8M |
| Current balance | $8.8M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.63% |
| Current interest rate | 3.63% |
| Origination date | 12-23-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 10-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
SAPA Transmission
| Property | SAPA Transmission |
| Address | 51901 Shelby Pkwy; Shelby Township, MI 48315 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 110,833 |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $9.3M |
| Current balance | $8.7M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 5.44% |
| Current interest rate | 5.44% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | $630,000 |
| Operating expenses | $148,016 |
| Net operating income | $481,984 |
| Net cash flow | $476,443 |
| DSCR (net cash flow) | 1.51 |
| DSCR (net operating income) | 1.52 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Corrington Industrial
| Property | Corrington Industrial |
| Address | 1600-1780 North Corrington Avenue; Kansas City, MO 64120 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 154,656 |
| Year built | 1986 |
| Year last renovated | 2019 |
| Original balance | $8.1M |
| Current balance | $8.1M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.55% |
| Current interest rate | 3.55% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $1.3M |
| Operating expenses | $731,121 |
| Net operating income | $618,740 |
| Net cash flow | $558,122 |
| DSCR (net cash flow) | 1.92 |
| DSCR (net operating income) | 2.13 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Corrington Industrial
| Property | Corrington Industrial |
| Address | 1600-1780 North Corrington Avenue; Kansas City, MO 64120 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 154,656 |
| Year built | 1986 |
| Year last renovated | 2019 |
| Original balance | $8.1M |
| Current balance | $8.1M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.55% |
| Current interest rate | 3.55% |
| Origination date | 12-21-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
West Allen Plaza
| Property | West Allen Plaza |
| Address | 19555 West Road; Woodhaven, MI 48183 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 25,839 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | 01-11-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 11-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Bernard Financial |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Matured balloon, 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) | 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 |
Ringwood (and 1 more properties)
| Property | Ringwood (and 1 more properties) |
| Address | 5220 N Richmond Rd; 1000 S Ridge Rd; Ringwood, IL (and 1 more) 60072 |
| Property type | Self storage |
| Units, beds or keys | ["68160", "56500"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2021 |
| Original balance | $6.8M |
| Current balance | $6.8M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.14% |
| Current interest rate | 4.14% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-11-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
Schlegel Portfolio
| Property | Schlegel Portfolio |
| Address | IL |
| Property type | Self storage |
| Units, beds or keys | 775 |
| Net rentable square feet | 124,660 |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $6.8M |
| Current balance | $6.8M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.14% |
| Current interest rate | 4.14% |
| Origination date | 10-29-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2031-11-01 |
| Prepayment lockout end | 08-31-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
Triskett Road Self Storage
| Property | Triskett Road Self Storage |
| Address | 12610 Triskett Road; Cleveland, OH 44111 |
| Property type | Self storage |
| Units, beds or keys | 110711 |
| Net rentable square feet | not yet reported |
| Year built | 1946 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.92% |
| Current interest rate | 3.92% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $708,634 |
| Operating expenses | $363,124 |
| Net operating income | $345,510 |
| Net cash flow | $325,822 |
| DSCR (net cash flow) | 2.51 |
| DSCR (net operating income) | 2.66 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Triskett Road Self Storage
| Property | Triskett Road Self Storage |
| Address | 12610 Triskett Road; Cleveland, OH 44111 |
| Property type | Self storage |
| Units, beds or keys | 300 |
| Net rentable square feet | 110,711 |
| Year built | 1946 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.92% |
| Current interest rate | 3.92% |
| Origination date | 01-21-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 11-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
West Allen Plaza
| Property | West Allen Plaza |
| Address | 19555 West Road; Woodhaven, MI 48183 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 25,839 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $6.4M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 3.90% |
| Current interest rate | 3.90% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $997,845 |
| Operating expenses | $381,490 |
| Net operating income | $616,355 |
| Net cash flow | $590,516 |
| DSCR (net cash flow) | 1.48 |
| DSCR (net operating income) | 1.54 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
1214 West Carmen
| Property | 1214 West Carmen |
| Address | 1214 West Carmen Avenue; Chicago, IL 60640 |
| Property type | Multifamily |
| Units, beds or keys | 16 |
| Net rentable square feet | not yet reported |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 4.02% |
| Current interest rate | 4.02% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $686,741 |
| Operating expenses | $186,419 |
| Net operating income | $500,322 |
| Net cash flow | $497,122 |
| DSCR (net cash flow) | 2.02 |
| DSCR (net operating income) | 2.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
1214 West Carmen
| Property | 1214 West Carmen |
| Address | 1214 West Carmen Avenue; Chicago, IL 60640 |
| Property type | Multifamily |
| Units, beds or keys | 16 |
| Net rentable square feet | not yet reported |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $6.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.02% |
| Current interest rate | 4.02% |
| Origination date | 01-14-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 11-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Planet Self Storage
| Property | Planet Self Storage |
| Address | 65 Kensico Drive; Mount Kisco, NY 10549 |
| Property type | Self storage |
| Units, beds or keys | 32525 |
| Net rentable square feet | not yet reported |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.59% |
| Current interest rate | 3.59% |
| Origination date | not yet reported |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2028-12-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $874,891 |
| Operating expenses | $364,741 |
| Net operating income | $510,150 |
| Net cash flow | $506,896 |
| DSCR (net cash flow) | 2.32 |
| DSCR (net operating income) | 2.34 |
| Occupancy | 60% |
| Servicer advances outstanding | $0 |
Planet Self Storage
| Property | Planet Self Storage |
| Address | 65 Kensico Drive; Mount Kisco, NY 10549 |
| Property type | Self storage |
| Units, beds or keys | 342 |
| Net rentable square feet | 32,525 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $6.0M |
| Current balance | $6.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.59% |
| Current interest rate | 3.59% |
| Origination date | 11-29-2021 |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2028-12-01 |
| Prepayment lockout end | 01-31-2024 |
| Yield maintenance end | 06-30-2028 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Plantation Canal
| Property | Plantation Canal |
| Address | 1375 - 1397 and 1421 Northwest 65th Avenue; Plantation, FL 33313 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 75,600 |
| Year built | 1966 |
| Year last renovated | 1978 |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.81% |
| Current interest rate | 3.81% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $683,679 |
| Operating expenses | $331,530 |
| Net operating income | $352,149 |
| Net cash flow | $331,359 |
| DSCR (net cash flow) | 2.94 |
| DSCR (net operating income) | 3.13 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Plantation Canal
| Property | Plantation Canal |
| Address | 1375 - 1397 and 1421 Northwest 65th Avenue; Plantation, FL 33313 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 75,600 |
| Year built | 1966 |
| Year last renovated | 1978 |
| Original balance | $5.8M |
| Current balance | $5.8M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.81% |
| Current interest rate | 3.81% |
| Origination date | 12-08-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Flynn Avenue Self Storage
| Property | Flynn Avenue Self Storage |
| Address | 199 Flynn Ave; Burlington, VT 05401 |
| Property type | Self storage |
| Units, beds or keys | 68600 |
| Net rentable square feet | not yet reported |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.35% |
| Current interest rate | 3.35% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $552,188 |
| Operating expenses | $268,367 |
| Net operating income | $283,821 |
| Net cash flow | $278,676 |
| DSCR (net cash flow) | 2.84 |
| DSCR (net operating income) | 2.89 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Flynn Avenue Self Storage
| Property | Flynn Avenue Self Storage |
| Address | 199 Flynn Avenue; Burlington, VT 05401 |
| Property type | Self storage |
| Units, beds or keys | 569 |
| Net rentable square feet | 68,600 |
| Year built | 2004 |
| Year last renovated | not yet reported |
| Original balance | $5.8M |
| Current balance | $5.8M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.35% |
| Current interest rate | 3.35% |
| Origination date | 01-13-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | 11-30-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank (1 bps): BSC (5 bps) |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
37 Driggs Avenue (and 2 more properties)
| Property | 37 Driggs Avenue (and 2 more properties) |
| Address | 37 Driggs Avenue; 2822 South Redondo Boulevard; 5916 Howe Street; Brooklyn, NY (and 2 more) 11222 |
| Property type | Multifamily |
| Units, beds or keys | ["5", "9", "7"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2019", "2021", "2018"] |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.96% |
| Current interest rate | 3.96% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["06-30-2026", "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 |
Schleider Apartment Portfolio
| Property | Schleider Apartment Portfolio |
| Address | not yet reported |
| Property type | Multifamily |
| Units, beds or keys | 21 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.96% |
| Current interest rate | 3.96% |
| Origination date | 01-07-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
NSC Traverse Silver Lake Storage
| Property | NSC Traverse Silver Lake Storage |
| Address | 5215 Curtis Road; Traverse City, MI 49685 |
| Property type | Self storage |
| Units, beds or keys | 76755 |
| Net rentable square feet | not yet reported |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $449,767 |
| Operating expenses | $175,641 |
| Net operating income | $274,126 |
| Net cash flow | $272,207 |
| DSCR (net cash flow) | 2.88 |
| DSCR (net operating income) | 2.90 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
NSC Traverse Silver Lake Storage
| Property | NSC Traverse Silver Lake Storage |
| Address | 5215 Curtis Road; Traverse City, MI 49685 |
| Property type | Self storage |
| Units, beds or keys | 640 |
| Net rentable square feet | 76,755 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $5.5M |
| Current balance | $5.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | 12-17-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 09-05-2031 |
| Servicer | KeyBank National Association |
| 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 |
NSC Grand River Lyon Storage
| Property | NSC Grand River Lyon Storage |
| Address | 53600 Grand River Avenue; New Hudson, MI 48165 |
| Property type | Self storage |
| Units, beds or keys | 65625 |
| Net rentable square feet | not yet reported |
| Year built | 2002 |
| Year last renovated | 2017 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $396,464 |
| Operating expenses | $136,051 |
| Net operating income | $260,413 |
| Net cash flow | $259,101 |
| DSCR (net cash flow) | 2.74 |
| DSCR (net operating income) | 2.75 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
NSC Grand River Lyon Storage
| Property | NSC Grand River Lyon Storage |
| Address | 53600 Grand River Avenue; New Hudson, MI 48165 |
| Property type | Self storage |
| Units, beds or keys | 433 |
| Net rentable square feet | 65,625 |
| Year built | 2002 |
| Year last renovated | 2017 |
| Original balance | $5.5M |
| Current balance | $5.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.40% |
| Current interest rate | 3.40% |
| Origination date | 12-17-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 09-05-2031 |
| Servicer | KeyBank National Association |
| 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 |
Centennial Plaza
| Property | Centennial Plaza |
| Address | 1212-1264 State Street; Lemont, IL 60439 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 38,500 |
| Year built | 1997 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.81% |
| Current interest rate | 3.81% |
| Origination date | 12-10-2021 |
| Original term | 84 months |
| Amortization term | 360 months |
| Interest-only period | 42 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Middletown Retail Plaza
| Property | Middletown Retail Plaza |
| Address | 1287 NJ-35; Middletown, NJ 07748 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 21,505 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $5.4M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.58% |
| Current interest rate | 3.58% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2032-01-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | $415,102 |
| Operating expenses | $103,519 |
| Net operating income | $311,583 |
| Net cash flow | $291,127 |
| DSCR (net cash flow) | 3.00 |
| DSCR (net operating income) | 3.21 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Middletown Retail Plaza
| Property | Middletown Retail Plaza |
| Address | 1287 US Highway Route 35; Middletown, NJ 07748 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 21,505 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $5.4M |
| Current balance | $5.4M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.58% |
| Current interest rate | 3.58% |
| Origination date | 12-21-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2032-01-01 |
| Prepayment lockout end | 10-31-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 |
Centennial Plaza
| Property | Centennial Plaza |
| Address | 1212-1264 State Street; Lemont, IL 60439 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 38,500 |
| Year built | 1997 |
| Year last renovated | not yet reported |
| Original balance | $5.5M |
| Current balance | $5.4M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 3.81% |
| Current interest rate | 3.81% |
| Origination date | not yet reported |
| Original term | 84 months |
| Amortization term | 360 months |
| Interest-only period | 42 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $1.1M |
| Operating expenses | $486,409 |
| Net operating income | $594,819 |
| Net cash flow | $558,244 |
| DSCR (net cash flow) | 2.23 |
| DSCR (net operating income) | 2.37 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Laguna Beach
| Property | Laguna Beach |
| Address | 570 South Coast Highway; Laguna Beach, CA 92651 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 6,850 |
| Year built | 1948 |
| Year last renovated | 2016 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 4.29% |
| Current interest rate | 4.29% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
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 | $191,000 |
| Operating expenses | $39,664 |
| Net operating income | $151,336 |
| Net cash flow | $147,511 |
| DSCR (net cash flow) | 1.36 |
| DSCR (net operating income) | 1.40 |
| Occupancy | 67% |
| Servicer advances outstanding | $0 |
Laguna Beach Mixed Use
| Property | Laguna Beach Mixed Use |
| Address | 570 South Coast Highway; Laguna Beach, CA 92651 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 6,850 |
| Year built | 1948 |
| Year last renovated | 2016 |
| Original balance | $5.0M |
| Current balance | $5.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.29% |
| Current interest rate | 4.29% |
| Origination date | 01-14-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | 03-31-2024 |
| Yield maintenance end | 11-30-2031 |
| Servicer | KeyBank (1 bps): PSRS (6 bps) |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Matured balloon, 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) | 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 |
1642-1646 West Belmont Avenue
| Property | 1642-1646 West Belmont Avenue |
| Address | 1642-1646 West Belmont Avenue; Chicago, IL 60657 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 12 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $4.8M |
| Current balance | $4.8M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.02% |
| Current interest rate | 4.02% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $587,237 |
| Operating expenses | $154,477 |
| Net operating income | $432,760 |
| Net cash flow | $428,360 |
| DSCR (net cash flow) | 2.17 |
| DSCR (net operating income) | 2.19 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
1642-1646 West Belmont Avenue
| Property | 1642-1646 West Belmont Avenue |
| Address | 1642-1646 West Belmont Avenue; Chicago, IL 60657 |
| Property type | Mixed use |
| Units, beds or keys | 12 |
| Net rentable square feet | not yet reported |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $4.8M |
| Current balance | $4.8M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.02% |
| Current interest rate | 4.02% |
| Origination date | 01-14-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 11-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Grand Logan Lodge Apartments
| Property | Grand Logan Lodge Apartments |
| Address | 1841 and 1847 North Humboldt Boulevard; Chicago, IL 60647 |
| Property type | Multifamily |
| Units, beds or keys | 15 |
| Net rentable square feet | not yet reported |
| Year built | 1910 |
| Year last renovated | 2021 |
| Original balance | $4.7M |
| Current balance | $4.7M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.55% |
| Current interest rate | 3.55% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $612,500 |
| Operating expenses | $148,277 |
| Net operating income | $464,223 |
| Net cash flow | $460,473 |
| DSCR (net cash flow) | 2.72 |
| DSCR (net operating income) | 2.74 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Grand Logan Lodge Apartments
| Property | Grand Logan Lodge Apartments |
| Address | 1841 and 1847 North Humboldt Boulevard; Chicago, IL 60647 |
| Property type | Multifamily |
| Units, beds or keys | 15 |
| Net rentable square feet | not yet reported |
| Year built | 1910 |
| Year last renovated | 2021 |
| Original balance | $4.7M |
| Current balance | $4.7M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.55% |
| Current interest rate | 3.55% |
| Origination date | 10-20-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
Jefferson County Plaza
| Property | Jefferson County Plaza |
| Address | 3787 Vogel Road; Arnold, MO 63010 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 42,091 |
| Year built | 2000 |
| Year last renovated | 2018 |
| Original balance | $4.4M |
| Current balance | $4.4M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.81% |
| Current interest rate | 3.81% |
| Origination date | 12-10-2021 |
| Original term | 84 months |
| Amortization term | 360 months |
| Interest-only period | 42 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Jefferson County Plaza
| Property | Jefferson County Plaza |
| Address | 3787 Vogel Road; Arnold, MO 63010 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 42,091 |
| Year built | 2000 |
| Year last renovated | 2018 |
| Original balance | $4.4M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 3.81% |
| Current interest rate | 3.81% |
| Origination date | not yet reported |
| Original term | 84 months |
| Amortization term | 360 months |
| Interest-only period | 42 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $433,681 |
| Operating expenses | $195,604 |
| Net operating income | $238,078 |
| Net cash flow | $218,085 |
| DSCR (net cash flow) | 1.76 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
Inland Boat & Self Storage
| Property | Inland Boat & Self Storage |
| Address | 20585 County Road 13; Fairhope, AL 36532 |
| Property type | Self storage |
| Units, beds or keys | 390 |
| Net rentable square feet | 74,325 |
| Year built | 2002 |
| Year last renovated | not yet reported |
| Original balance | $4.3M |
| Current balance | $4.3M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.00% |
| Current interest rate | 4.00% |
| Origination date | 12-30-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 10-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
Richmond Mixed-Use Portfolio
| Property | Richmond Mixed-Use Portfolio |
| Address | 10 Randolph Street, 1319, 1321, 1323, 1329 West Main Street, 1320, 1324, 1328 West Cary Street and 9 South Harvie Street; Richmond, VA 23220 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,139 |
| Year built | 1900 |
| Year last renovated | 2006 |
| Original balance | $4.2M |
| Current balance | $4.2M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.69% |
| Current interest rate | 4.69% |
| Origination date | 01-13-2022 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-02-01 |
| Prepayment lockout end | 10-31-2026 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Matured balloon, 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) | 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 |
Inland Boat & Self Storage
| Property | Inland Boat & Self Storage |
| Address | 20585 County Road 13; Fairhope, AL 36532 |
| Property type | Self storage |
| Units, beds or keys | 74325 |
| Net rentable square feet | not yet reported |
| Year built | 2002 |
| Year last renovated | not yet reported |
| Original balance | $4.3M |
| Current balance | $4.2M (August 2026) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.00% |
| Current interest rate | 4.00% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 36 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $662,090 |
| Operating expenses | $329,623 |
| Net operating income | $332,467 |
| Net cash flow | $326,136 |
| DSCR (net cash flow) | 1.36 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
Everett Building
| Property | Everett Building |
| Address | 39 East Market Street; Akron, OH 44308 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 27,340 |
| Year built | 1870 |
| Year last renovated | 2021 |
| Original balance | $4.1M |
| Current balance | $4.1M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.07% |
| Current interest rate | 4.07% |
| Origination date | 11-09-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Everett Building
| Property | Everett Building |
| Address | 39 East Market Street; Akron, OH 44308 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 27,340 |
| Year built | 1870 |
| Year last renovated | 2021 |
| Original balance | $4.1M |
| Current balance | $4.1M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.07% |
| Current interest rate | 4.07% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 48 months |
| Scheduled maturity | 2031-12-06 |
| 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 | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $195,910 |
| Operating expenses | $27,471 |
| Net operating income | $168,439 |
| Net cash flow | $164,279 |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.41 |
| Occupancy | 76% |
| Servicer advances outstanding | $19,876 |
Richmond Mixed-Use Portfolio
| Property | Richmond Mixed-Use Portfolio |
| Address | 10 Randolph Street and 9 Harvie Street 1319 1321; Richmond, VA 23220 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 14,139 |
| Year built | 1900 |
| Year last renovated | 2006 |
| Original balance | $4.2M |
| Current balance | $3.9M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 4.69% |
| Current interest rate | 4.69% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2027-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $390,121 |
| Operating expenses | $107,398 |
| Net operating income | $282,723 |
| Net cash flow | $273,385 |
| DSCR (net cash flow) | 2.08 |
| DSCR (net operating income) | 2.15 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Bethany Medical
| Property | Bethany Medical |
| Address | 21 & 45 North 12th Street; Kansas City, KS 66102 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 48,323 |
| Year built | 1993 |
| Year last renovated | 2017 |
| Original balance | $3.8M |
| Current balance | $3.8M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.65% |
| Current interest rate | 3.65% |
| Origination date | 08-16-2021 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2026-09-01 |
| Prepayment lockout end | 10-31-2023 |
| Yield maintenance end | 06-30-2026 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| 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 |
880 N Milwaukee Ave Apartments
| Property | 880 N Milwaukee Ave Apartments |
| Address | 880 North Milwaukee Avenue; Chicago, IL 60642 |
| Property type | Multifamily |
| Units, beds or keys | 9 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $3.6M |
| Current balance | $3.6M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.74% |
| Current interest rate | 3.74% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $239,014 |
| Operating expenses | $85,888 |
| Net operating income | $153,126 |
| Net cash flow | $152,001 |
| DSCR (net cash flow) | 2.22 |
| DSCR (net operating income) | 2.24 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
880 N Milwaukee Ave Apartments
| Property | 880 N Milwaukee Ave Apartments |
| Address | 880 North Milwaukee Avenue; Chicago, IL 60642 |
| Property type | Multifamily |
| Units, beds or keys | 9 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $3.6M |
| Current balance | $3.6M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.74% |
| Current interest rate | 3.74% |
| Origination date | 12-14-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
The Wash Apartments
| Property | The Wash Apartments |
| Address | 4741 East Washington Street; Indianapolis, IN 46201 |
| Property type | Multifamily |
| Units, beds or keys | 61 |
| Net rentable square feet | not yet reported |
| Year built | 1942 |
| Year last renovated | 2021 |
| Original balance | $3.5M |
| Current balance | $3.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.05% |
| Current interest rate | 4.05% |
| Origination date | 10-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
Fort Lauderdale Small Bay Warehouses (and 1 more properties)
| Property | Fort Lauderdale Small Bay Warehouses (and 1 more properties) |
| Address | 806-826 NW 10th Terrace; 721 731 741 NE 42nd Street; Fort Lauderdale, FL (and 1 more) 33311 |
| Property type | Multiple property types |
| Units, beds or keys | ["0", "16740"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2018 |
| Original balance | $3.5M |
| Current balance | $3.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.21% |
| Current interest rate | 4.21% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | KeyBank |
| Current status | 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) | ["03-31-2026", "03-31-2025"] |
| 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 | $12,745 |
Broward County Industrial
| Property | Broward County Industrial |
| Address | FL |
| Property type | Other (code 98) |
| Units, beds or keys | 48 |
| Net rentable square feet | 37,240 |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $3.5M |
| Current balance | $3.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.21% |
| Current interest rate | 4.21% |
| Origination date | 01-21-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-01 |
| Prepayment lockout end | 03-31-2024 |
| Yield maintenance end | 11-30-2031 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
111 Main Street
| Property | 111 Main Street |
| Address | 111 Main Street; Newport Beach, CA 92661 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 8,790 |
| Year built | 1934 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.4M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.70% |
| Current interest rate | 4.70% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $471,019 |
| Operating expenses | $156,574 |
| Net operating income | $314,445 |
| Net cash flow | $307,473 |
| DSCR (net cash flow) | 1.90 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
111 Main Street
| Property | 111 Main Street |
| Address | 111 Main Street; Newport Beach, CA 92661 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 8,790 |
| Year built | 1934 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.4M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.70% |
| Current interest rate | 4.70% |
| Origination date | 01-07-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Matured balloon, 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) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
The Wash Apartments
| Property | The Wash Apartments |
| Address | 4741 East Washington Street; Indianapolis, IN 46201 |
| Property type | Multifamily |
| Units, beds or keys | 61 |
| Net rentable square feet | not yet reported |
| Year built | 1942 |
| Year last renovated | 2020 |
| Original balance | $3.5M |
| Current balance | $3.4M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 4.05% |
| Current interest rate | 4.05% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $551,464 |
| Operating expenses | $256,490 |
| Net operating income | $294,974 |
| Net cash flow | $282,774 |
| DSCR (net cash flow) | 1.39 |
| DSCR (net operating income) | 1.45 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
37-43 8th Avenue
| Property | 37-43 8th Avenue |
| Address | 37-43 8th Avenue; New York, NY 10014 |
| Property type | Mixed use |
| Units, beds or keys | 0 |
| Net rentable square feet | 2,735 |
| Year built | 1901 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | $3.3M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.72% |
| Current interest rate | 3.72% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $183,532 |
| Operating expenses | $32,466 |
| Net operating income | $151,066 |
| Net cash flow | $143,996 |
| DSCR (net cash flow) | 2.32 |
| DSCR (net operating income) | 2.43 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
37-43 8th Avenue
| Property | 37-43 8th Avenue |
| Address | 37-43 8th Avenue; New York, NY 10014 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 2,735 |
| Year built | 1901 |
| Year last renovated | not yet reported |
| Original balance | $3.3M |
| Current balance | $3.3M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.72% |
| Current interest rate | 3.72% |
| Origination date | 09-21-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-10-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 07-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Ganser Way Office
| Property | Ganser Way Office |
| Address | 7633 Ganser Way; Madison, WI 53719 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,914 |
| Year built | 1995 |
| Year last renovated | 2020 |
| Original balance | $3.0M |
| Current balance | $3.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.92% |
| Current interest rate | 3.92% |
| Origination date | 10-29-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 08-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Bloomfield Apartments
| Property | Bloomfield Apartments |
| Address | 329 Theatre Drive; Johnstown, PA 15904 |
| Property type | Multifamily |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 1976 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $3.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.78% |
| Current interest rate | 3.78% |
| Origination date | 12-30-2021 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
Ganser Way
| Property | Ganser Way |
| Address | 7633 Ganser Way; Madison, WI 53719 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 28,914 |
| Year built | 1995 |
| Year last renovated | 2020 |
| Original balance | $3.0M |
| Current balance | $2.9M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 3.92% |
| Current interest rate | 3.92% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $573,924 |
| Operating expenses | $178,085 |
| Net operating income | $395,839 |
| Net cash flow | $359,042 |
| DSCR (net cash flow) | 2.09 |
| DSCR (net operating income) | 2.31 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Bloomfield Apartments
| Property | Bloomfield Apartments |
| Address | 329 Theatre Drive; Johnstown, PA 15904 |
| Property type | Multifamily |
| Units, beds or keys | 82 |
| Net rentable square feet | not yet reported |
| Year built | 1976 |
| Year last renovated | not yet reported |
| Original balance | $3.0M |
| Current balance | $2.6M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.78% |
| Current interest rate | 3.78% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $701,911 |
| Operating expenses | $427,511 |
| Net operating income | $274,400 |
| Net cash flow | $245,827 |
| DSCR (net cash flow) | 1.32 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Upper Westside Apartments
| Property | Upper Westside Apartments |
| Address | 408 Northwest 14th Street; Gainesville, FL 32603 |
| Property type | Multifamily |
| Units, beds or keys | 22 |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $2.5M |
| Current balance | $2.5M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.88% |
| Current interest rate | 3.88% |
| Origination date | 10-08-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
2641 - 2643 West Estes Avenue Apartments
| Property | 2641 - 2643 West Estes Avenue Apartments |
| Address | 2641-2643 West Estes Avenue; Chicago, IL 60645 |
| Property type | Multifamily |
| Units, beds or keys | 16 |
| Net rentable square feet | not yet reported |
| Year built | 1930 |
| Year last renovated | not yet reported |
| Original balance | $2.4M |
| Current balance | $2.4M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.56% |
| Current interest rate | 3.56% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-09-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $155,476 |
| Operating expenses | $82,157 |
| Net operating income | $73,319 |
| Net cash flow | $71,319 |
| DSCR (net cash flow) | 1.65 |
| DSCR (net operating income) | 1.70 |
| Occupancy | 75% |
| Servicer advances outstanding | $0 |
2641 - 2643 West Estes Avenue Apartments
| Property | 2641 - 2643 West Estes Avenue Apartments |
| Address | 2641-2643 West Estes Avenue; Chicago, IL 60645 |
| Property type | Multifamily |
| Units, beds or keys | 16 |
| Net rentable square feet | not yet reported |
| Year built | 1930 |
| Year last renovated | not yet reported |
| Original balance | $2.4M |
| Current balance | $2.4M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.56% |
| Current interest rate | 3.56% |
| Origination date | 09-03-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-09-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 06-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
1429 Bushwick Avenue
| Property | 1429 Bushwick Avenue |
| Address | 1429 Bushwick Avenue; Brooklyn, NY 11207 |
| Property type | Multifamily |
| Units, beds or keys | 6 |
| Net rentable square feet | not yet reported |
| Year built | 1906 |
| Year last renovated | 2012 |
| Original balance | $2.4M |
| Current balance | $2.4M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $135,503 |
| Operating expenses | $30,433 |
| Net operating income | $105,070 |
| Net cash flow | $104,320 |
| DSCR (net cash flow) | 2.39 |
| DSCR (net operating income) | 2.41 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
1429 Bushwick Avenue
| Property | 1429 Bushwick Avenue |
| Address | 1429 Bushwick Avenue; Brooklyn, NY 11207 |
| Property type | Multifamily |
| Units, beds or keys | 6 |
| Net rentable square feet | not yet reported |
| Year built | 1906 |
| Year last renovated | 2012 |
| Original balance | $2.4M |
| Current balance | $2.4M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.60% |
| Current interest rate | 3.60% |
| Origination date | 12-16-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| 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 |
Marshall Place Apartments
| Property | Marshall Place Apartments |
| Address | 455 West Marshall Street and 925 Laprairie Street; Ferndale, MI 48220 |
| Property type | Multifamily |
| Units, beds or keys | 30 |
| Net rentable square feet | not yet reported |
| Year built | 1966 |
| Year last renovated | not yet reported |
| Original balance | $2.3M |
| Current balance | $2.3M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.14% |
| Current interest rate | 4.14% |
| Origination date | 11-12-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | 06-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
Longfield Estates MHC
| Property | Longfield Estates MHC |
| Address | 910 Court Christopher Way; Maryville, TN 37801 |
| Property type | Other (code 98) |
| Units, beds or keys | 0 |
| Net rentable square feet | 61 |
| Year built | 1994 |
| Year last renovated | not yet reported |
| Original balance | $2.3M |
| Current balance | $2.3M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.86% |
| Current interest rate | 3.86% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 | $248,164 |
| Operating expenses | $50,598 |
| Net operating income | $197,566 |
| Net cash flow | $196,041 |
| DSCR (net cash flow) | 4.37 |
| DSCR (net operating income) | 4.40 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Longfield Estates MHC
| Property | Longfield Estates MHC |
| Address | 910 Court Christopher Way; Maryville, TN 37801 |
| Property type | Manufactured housing |
| Units, beds or keys | 61 |
| Net rentable square feet | not yet reported |
| Year built | 1994 |
| Year last renovated | not yet reported |
| Original balance | $2.3M |
| Current balance | $2.3M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.86% |
| Current interest rate | 3.86% |
| Origination date | 12-09-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 10-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
Upper Westside Apartments
| Property | Upper Westside Apartments |
| Address | 408 Northwest 14th Street; Gainesville, FL 32603 |
| Property type | Multifamily |
| Units, beds or keys | 22 |
| Net rentable square feet | not yet reported |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $2.5M |
| Current balance | $2.3M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.88% |
| Current interest rate | 3.88% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $441,504 |
| Operating expenses | $222,960 |
| Net operating income | $218,545 |
| Net cash flow | $212,100 |
| DSCR (net cash flow) | 1.50 |
| DSCR (net operating income) | 1.55 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
Duskfire Professional Center
| Property | Duskfire Professional Center |
| Address | 1 & 51 West Elliot Road; Tempe, AZ 85284 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 24,573 |
| Year built | 1986 |
| Year last renovated | 2019 |
| Original balance | $2.2M |
| Current balance | $2.2M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.85% |
| Current interest rate | 3.85% |
| Origination date | 12-20-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | 03-05-2024 |
| Yield maintenance end | 10-05-2031 |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Marshall Place Apartments
| Property | Marshall Place Apartments |
| Address | 455 West Marshall Street and 925 Laprairie Street; Ferndale, MI 48220 |
| Property type | Multifamily |
| Units, beds or keys | 30 |
| Net rentable square feet | not yet reported |
| Year built | 1966 |
| Year last renovated | not yet reported |
| Original balance | $2.3M |
| Current balance | $2.1M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 4.14% |
| Current interest rate | 4.14% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 09-30-2025 |
| Revenue | $474,978 |
| Operating expenses | $270,755 |
| Net operating income | $204,223 |
| Net cash flow | $195,086 |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.49 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Duskfire Professional Center
| Property | Duskfire Professional Center |
| Address | 1 & 51 West Elliot Road; Tempe, AZ 85284 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 24,573 |
| Year built | 1986 |
| Year last renovated | 2019 |
| Original balance | $2.2M |
| Current balance | $2.1M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 3.85% |
| Current interest rate | 3.85% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2032-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $578,981 |
| Operating expenses | $186,131 |
| Net operating income | $392,850 |
| Net cash flow | $370,998 |
| DSCR (net cash flow) | 2.93 |
| DSCR (net operating income) | 3.10 |
| Occupancy | 97% |
| Servicer advances outstanding | $10,398 |
Jacksonville Secure Self Storage
| Property | Jacksonville Secure Self Storage |
| Address | 2385 Pelham Road South; Jacksonville, AL 36265 |
| Property type | Self storage |
| Units, beds or keys | 284 |
| Net rentable square feet | 33,515 |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $2.1M |
| Current balance | $2.1M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.28% |
| Current interest rate | 4.28% |
| Origination date | 10-12-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | SCP Servicing, LLC |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, 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 |
Diamond Blade
| Property | Diamond Blade |
| Address | 588 Lakeview Parkway; Vernon Hills, IL 60061 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 28,052 |
| Year built | 1991 |
| Year last renovated | not yet reported |
| Original balance | $2.0M |
| Current balance | $2.0M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 4.72% |
| Current interest rate | 4.72% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $102,480 |
| Operating expenses | $6,666 |
| Net operating income | $95,813 |
| Net cash flow | $95,813 |
| DSCR (net cash flow) | 2.01 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Diamond Blade
| Property | Diamond Blade |
| Address | 588 Lakeview Parkway; Vernon Hills, IL 60061 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,052 |
| Year built | 1991 |
| Year last renovated | not yet reported |
| Original balance | $2.0M |
| Current balance | $2.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.72% |
| Current interest rate | 4.72% |
| Origination date | 11-23-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-06 |
| Prepayment lockout end | 08-05-2031 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 |
Jacksonville Secure Self Storage
| Property | Jacksonville Secure Self Storage |
| Address | 2385 Pelham Road South; Jacksonville, AL 36265 |
| Property type | Self storage |
| Units, beds or keys | 33515 |
| Net rentable square feet | not yet reported |
| Year built | 2018 |
| Year last renovated | not yet reported |
| Original balance | $2.1M |
| Current balance | $2.0M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 4.28% |
| Current interest rate | 4.28% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Sabal Capital II, LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $385,259 |
| Operating expenses | $138,823 |
| Net operating income | $246,435 |
| Net cash flow | $242,175 |
| DSCR (net cash flow) | 1.95 |
| DSCR (net operating income) | 1.98 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
640 Virginia Park Street
| Property | 640 Virginia Park Street |
| Address | 640 Virginia Park Street; Detroit, MI 48202 |
| Property type | Multifamily |
| Units, beds or keys | 21 |
| Net rentable square feet | not yet reported |
| Year built | 1966 |
| Year last renovated | not yet reported |
| Original balance | $1.4M |
| Current balance | $1.4M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.13% |
| Current interest rate | 5.13% |
| Origination date | 01-12-2022 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | 03-05-2023 |
| Yield maintenance end | 09-05-2031 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |