Loan detail for BMO 2023-5C1 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01
← BMO 2023-5C1 Mortgage Trust (segment D02, CIK 1984246) · CMBS market
Detail sections for the 34 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.
121 Morgan Lakes Industrial Blvd (and 1 more properties)
| Property | 121 Morgan Lakes Industrial Blvd (and 1 more properties) |
| Address | 121 Morgan Lakes Industrial Boulevard; 6582 Peachtree Industrial Boulevard; Pooler, GA (and 1 more) 31322 |
| Property type | Industrial |
| Units, beds or keys | ["0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 1993 |
| Original balance | $11.1M |
| Current balance | $18.1M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 8.01% |
| Current interest rate | 8.01% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SGFC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | ["12-31-2025", "12-31-2025"] |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Back Bay Office
| Property | Back Bay Office |
| Address | 222 Berkeley Street and 500 Boylston Street; Boston, MA 2116 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,283,670 |
| Year built | 1991 |
| Year last renovated | 2022 |
| Original balance | $30.0M |
| Current balance | $17.5M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, GSMC |
| 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 | $106.4M |
| Operating expenses | $38.5M |
| Net operating income | $67.9M |
| Net cash flow | $67.6M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.90 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Oxmoor Center
| Property | Oxmoor Center |
| Address | 7900 Shelbyville Road; Louisville, KY 40222 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 904,078 |
| Year built | 1971 |
| Year last renovated | 2022 |
| Original balance | $22.5M |
| Current balance | $17.5M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 8.12% |
| Current interest rate | 8.12% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SGFC |
| 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 | $18.9M |
| Operating expenses | $7.3M |
| Net operating income | $11.5M |
| Net cash flow | $10.7M |
| DSCR (net cash flow) | 1.44 |
| DSCR (net operating income) | 1.56 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
Sweet Sams Factory (and 2 more properties)
| Property | Sweet Sams Factory (and 2 more properties) |
| Address | 1261 Seabury Ave; 15 E 76th St; 523B E 85th St; The Bronx, NY (and 2 more) 10462 |
| Property type | Multiple property types |
| Units, beds or keys | ["0", "6", "7"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2014 |
| Original balance | $10.6M |
| Current balance | $16.5M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.30% |
| Current interest rate | 7.30% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-08-01 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | ["03-31-2026", "03-31-2026", "03-31-2026"] |
| 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 |
Harborside 2-3
| Property | Harborside 2-3 |
| Address | 200-210 Hudson Street; Jersey City, NJ 7311 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,599,029 |
| Year built | 1930 |
| Year last renovated | 2021 |
| Original balance | $30.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 5.84% |
| Current interest rate | 5.84% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI, 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 | $44.5M |
| Operating expenses | $22.0M |
| Net operating income | $22.6M |
| Net cash flow | $20.9M |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 74% |
| Servicer advances outstanding | $0 |
Cumberland Mall
| Property | Cumberland Mall |
| Address | 2860 Cumberland Mall Southeast; Atlanta, GA 30339 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 709,318 |
| Year built | 1973 |
| Year last renovated | 2016 |
| Original balance | $52.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, 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 | $33.9M |
| Operating expenses | $8.9M |
| Net operating income | $25.0M |
| Net cash flow | $24.1M |
| DSCR (net cash flow) | 1.68 |
| DSCR (net operating income) | 1.74 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
Romulus - Huron (and 6 more properties)
| Property | Romulus - Huron (and 6 more properties) |
| Address | 38481 Huron River Drive; 541 Perkins Jones Road Northeast; 1 American Road; 100 American Road; 21201 Miles Road; 1200 Taylor Street; 3345 Stop Eight Road; Romulus, MI (and 6 more) 48174 |
| Property type | Multiple property types |
| Units, beds or keys | ["0", "0", "0", "0", "0", "0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2015", "2022", "2022", "2020", "2013", "2020"] |
| Original balance | $13.5M |
| Current balance | $14.3M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 7.35% |
| Current interest rate | 7.35% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | 3650 REIT |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| 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 |
RH HQ
| Property | RH HQ |
| Address | 5725 Paradise Drive; Corte Madera, CA 94925 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 97,951 |
| Year built | 1997 |
| Year last renovated | not yet reported |
| Original balance | $14.0M |
| Current balance | $14.0M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 5.38% |
| Current interest rate | 5.38% |
| Origination date | not yet reported |
| Original term | 84 months |
| Amortization term | not yet reported |
| Interest-only period | 84 months |
| Scheduled maturity | 2029-06-05 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | 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) | 09-30-2025 |
| Revenue | $5.1M |
| Operating expenses | $2.3M |
| Net operating income | $2.9M |
| Net cash flow | $2.8M |
| DSCR (net cash flow) | 2.35 |
| DSCR (net operating income) | 2.41 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
California High Tech Logistics
| Property | California High Tech Logistics |
| Address | 14063 East Brown Street; Riverside, CA 92508 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 596,090 |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $52.0M |
| Current balance | $14.0M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 8.12% |
| Current interest rate | 8.12% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-04-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SGFC |
| 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) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
The Widener Building
| Property | The Widener Building |
| Address | 1327-1339 Chestnut Street; Philadelphia, PA 19107 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 441,696 |
| Year built | 1916 |
| Year last renovated | 2007 |
| Original balance | $27.0M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 7.69% |
| Current interest rate | 7.69% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO, 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) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Heritage Plaza
| Property | Heritage Plaza |
| Address | 1111 & 1200 Bagby Street; Houston, TX 77002 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,158,165 |
| Year built | 1986 |
| Year last renovated | 2021 |
| Original balance | $20.0M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 7.63% |
| Current interest rate | 7.63% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-06 |
| 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 | $45.4M |
| Operating expenses | $19.5M |
| Net operating income | $25.9M |
| Net cash flow | $24.6M |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 78% |
| Servicer advances outstanding | $0 |
Cumberland Mall
| Property | Cumberland Mall |
| Address | 2860 Cumberland Mall Southeast; Atlanta, GA 30339 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 709,318 |
| Year built | 1973 |
| Year last renovated | 2016 |
| Original balance | $52.0M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, 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) | 12-31-2024 |
| Revenue | $32.4M |
| Operating expenses | $8.6M |
| Net operating income | $23.8M |
| Net cash flow | $22.9M |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Back Bay Office
| Property | Back Bay Office |
| Address | 222 Berkeley Street and 500 Boylston Street; Boston, MA 2116 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,283,670 |
| Year built | 1991 |
| Year last renovated | 2022 |
| Original balance | $30.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, GSMC |
| 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 | $106.4M |
| Operating expenses | $38.5M |
| Net operating income | $67.9M |
| Net cash flow | $67.6M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.90 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Harborside 2-3
| Property | Harborside 2-3 |
| Address | 200-210 Hudson Street; Jersey City, NJ 7311 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,599,029 |
| Year built | 1930 |
| Year last renovated | 2021 |
| Original balance | $30.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.84% |
| Current interest rate | 5.84% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI, 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 | $44.5M |
| Operating expenses | $22.0M |
| Net operating income | $22.6M |
| Net cash flow | $20.9M |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 74% |
| Servicer advances outstanding | $0 |
Museum Tower
| Property | Museum Tower |
| Address | 150 West Flagler Street; Miami, FL 33130 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 243,825 |
| Year built | 1983 |
| Year last renovated | not yet reported |
| Original balance | $17.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.55% |
| Current interest rate | 6.55% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-06 |
| 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 | $9.3M |
| Operating expenses | $4.2M |
| Net operating income | $5.2M |
| Net cash flow | $4.9M |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.66 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
Prime Storage Bridgehampton (and 44 more properties)
| Property | Prime Storage Bridgehampton (and 44 more properties) |
| Address | 229 Butter Lane; 868 Lincoln Avenue; 98 Depot Road; 109-09 180th Street; 411 and 422 7th Street; 3220 Centerville Highway; 4747 Old Shallotte Road Northwest; 8A Great Pasture Road; 9088 Dallas Acworth Highway; 99 Pine Aire Drive; 5932 East Brown Road; 130 Franklin Street; 350 High Point Avenue; 890 Southport - Supply Road Southeast; 2365 2383 and 2375 Hunters Way; 47 Main Avenue; 21 Hammond Road; 3850 Shallowford Road; 1689 Brickyard Road; 2248 North Main Street; 1553 Lynnhaven Parkway; 155 Heathersett Drive; 1340 Joe Frank Harris Parkway; 20 Old Ridgebury Road; 8 Pleasant Hill Road; 3220 Wilkens Avenue; 2091 New Highway; 3500 Wilkens Avenue; 65 Freemans Bridge Road; 12650 Ford Drive; 6394 Bells Ferry Road; 2550 Cherry Road; 2711 Woodruff Road; 2645 Hickory Grove Road; 28 Industrial Park Road; 2613 North Point Boulevard; 12 Lower Hudson Avenue; 2590 North Tamiami Trail; 1225 Canton Road; 6700 Flat Rock Road; 1530 Lake Lansing Road; 3495 Baker Road; 7469 South Avenue; 1945 Northeast 135th Street; 1260 East Butler Road; Bridgehampton, NY (and 44 more) 11932 |
| Property type | Self storage |
| Units, beds or keys | ["67842", "153175", "66250", "89028", "70670", "97174", "135520", "81744", "77898", "75500", "93265", "66127", "52575", "85925", "72465", "51140", "68031", "80595", "72089", "100600", "62183", "86196", "49706", "43789", "53025", "73685", "43998", "70758", "62143", "68875", "67599", "72300", "85425", "64877", "32175", "48200", "42975", "40928", "65984", "61495", "54785", "41534", "80558", "16955", "42750"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2004", "2007", "2011", "2006", "2019", "2009", "2018", "1997"] |
| Original balance | $748,748 |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.39% |
| Current interest rate | 6.39% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "09-30-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "09-30-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "12-31-2025", "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 |
11 West 42nd Street
| Property | 11 West 42nd Street |
| Address | 11 West 42nd Street; New York, NY 10036 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 960,568 |
| Year built | 1927 |
| Year last renovated | 2018 |
| Original balance | $62.5M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 7.44% |
| Current interest rate | 7.44% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | LMF, 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 | $31.0M |
| Operating expenses | $17.9M |
| Net operating income | $13.1M |
| Net cash flow | $11.5M |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.27 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
Cumberland Mall
| Property | Cumberland Mall |
| Address | 2860 Cumberland Mall Southeast; Atlanta, GA 30339 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 709,318 |
| Year built | 1973 |
| Year last renovated | 2016 |
| Original balance | $52.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, 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) | 12-31-2024 |
| Revenue | $32.4M |
| Operating expenses | $8.6M |
| Net operating income | $23.8M |
| Net cash flow | $22.9M |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Romulus - Huron
| Property | Romulus - Huron |
| Address | 38481 Huron River Drive; Romulus, MI 48174 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,112,004 |
| Year built | 1956 |
| Year last renovated | 2015 |
| Original balance | $13.5M |
| Current balance | $8.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.35% |
| Current interest rate | 7.35% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | 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) | 06-30-2024 |
| Revenue | $15.1M |
| Operating expenses | $5.7M |
| Net operating income | $9.4M |
| Net cash flow | $9.1M |
| DSCR (net cash flow) | 1.36 |
| DSCR (net operating income) | 1.40 |
| Occupancy | 69% |
| Servicer advances outstanding | $0 |
The Widener Building
| Property | The Widener Building |
| Address | 1327-1339 Chestnut Street; Philadelphia, PA 19107 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 441,696 |
| Year built | 1916 |
| Year last renovated | 2007 |
| Original balance | $27.0M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.69% |
| Current interest rate | 7.69% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO, 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) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Heritage Plaza
| Property | Heritage Plaza |
| Address | 1111 & 1200 Bagby Street; Houston, TX 77002 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,158,165 |
| Year built | 1986 |
| Year last renovated | 2021 |
| Original balance | $20.0M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.63% |
| Current interest rate | 7.63% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-06 |
| 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 | $45.4M |
| Operating expenses | $19.5M |
| Net operating income | $25.9M |
| Net cash flow | $24.6M |
| DSCR (net cash flow) | 1.85 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 78% |
| Servicer advances outstanding | $0 |
Short Pump Town Center
| Property | Short Pump Town Center |
| Address | 11806 West Broad Street; Richmond, VA 23239 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 635,494 |
| Year built | 2003 |
| Year last renovated | 2014 |
| Original balance | $62.5M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 8.30% |
| Current interest rate | 8.30% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-08-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GSMC |
| 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 | $18.5M |
| Operating expenses | $4.5M |
| Net operating income | $14.0M |
| Net cash flow | $13.3M |
| DSCR (net cash flow) | 1.76 |
| DSCR (net operating income) | 1.85 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Cumberland Mall
| Property | Cumberland Mall |
| Address | 2860 Cumberland Mall Southeast; Atlanta, GA 30339 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 709,318 |
| Year built | 1973 |
| Year last renovated | 2016 |
| Original balance | $52.0M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, 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) | 12-31-2024 |
| Revenue | $32.4M |
| Operating expenses | $8.6M |
| Net operating income | $23.8M |
| Net cash flow | $22.9M |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Museum Tower
| Property | Museum Tower |
| Address | 150 West Flagler Street; Miami, FL 33130 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 243,825 |
| Year built | 1983 |
| Year last renovated | not yet reported |
| Original balance | $17.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.55% |
| Current interest rate | 6.55% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-06 |
| 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 | $9.3M |
| Operating expenses | $4.2M |
| Net operating income | $5.2M |
| Net cash flow | $4.9M |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.66 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
Cumberland Mall
| Property | Cumberland Mall |
| Address | 2860 Cumberland Mall Southeast; Atlanta, GA 30339 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 709,318 |
| Year built | 1973 |
| Year last renovated | 2016 |
| Original balance | $52.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, 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) | 12-31-2024 |
| Revenue | $32.4M |
| Operating expenses | $8.6M |
| Net operating income | $23.8M |
| Net cash flow | $22.9M |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.65 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Green Acres
| Property | Green Acres |
| Address | 2034 Green Acres Road; Valley Stream, NY 11581 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 2,081,286 |
| Year built | 1956 |
| Year last renovated | 2007 |
| Original balance | $5.5M |
| Current balance | $5.5M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.90% |
| Current interest rate | 5.90% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-01-06 |
| 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 | 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) | 12-31-2025 |
| Revenue | $79.9M |
| Operating expenses | $32.2M |
| Net operating income | $47.7M |
| Net cash flow | $46.2M |
| DSCR (net cash flow) | 2.09 |
| DSCR (net operating income) | 2.16 |
| Occupancy | 78% |
| Servicer advances outstanding | $27,926 |
Harborside 2-3
| Property | Harborside 2-3 |
| Address | 200-210 Hudson Street; Jersey City, NJ 7311 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,599,029 |
| Year built | 1930 |
| Year last renovated | 2021 |
| Original balance | $30.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 5.84% |
| Current interest rate | 5.84% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-04-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI, 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 | $44.5M |
| Operating expenses | $22.0M |
| Net operating income | $22.6M |
| Net cash flow | $20.9M |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.69 |
| Occupancy | 74% |
| Servicer advances outstanding | $0 |
The Widener Building
| Property | The Widener Building |
| Address | 1327-1339 Chestnut Street; Philadelphia, PA 19107 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 441,696 |
| Year built | 1916 |
| Year last renovated | 2007 |
| Original balance | $27.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.69% |
| Current interest rate | 7.69% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO, 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) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Oxmoor Center
| Property | Oxmoor Center |
| Address | 7900 Shelbyville Road; Louisville, KY 40222 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 904,078 |
| Year built | 1971 |
| Year last renovated | 2022 |
| Original balance | $22.5M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 8.12% |
| Current interest rate | 8.12% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | SGFC |
| 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) | not yet reported |
| Revenue | $0 |
| Operating expenses | $0 |
| Net operating income | $0 |
| Net cash flow | $0 |
| DSCR (net cash flow) | 0.00 |
| DSCR (net operating income) | 0.00 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Mini U Storage - Tomball
| Property | Mini U Storage - Tomball |
| Address | 11950 Spring Cypress Rd; Tomball, TX 77377 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 81,809 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 7.28% |
| Current interest rate | 7.28% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-01 |
| 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) | 12-31-2025 |
| Revenue | $1.1M |
| Operating expenses | $645,817 |
| Net operating income | $419,081 |
| Net cash flow | $410,900 |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.40 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
Gateway Center South
| Property | Gateway Center South |
| Address | 501 339-349 505 455 355-361 381-389 409 459 Gateway Drive; Brooklyn, NY 11239 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 355,033 |
| Year built | 2002 |
| Year last renovated | not yet reported |
| Original balance | $62.5M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.87% |
| Current interest rate | 6.87% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-06-05 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, 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%.
Latest financials
| Financial period end (latest) | 12-31-2024 |
| Revenue | $24.4M |
| Operating expenses | $11.6M |
| Net operating income | $12.8M |
| Net cash flow | $12.8M |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.13 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Back Bay Office
| Property | Back Bay Office |
| Address | 222 Berkeley Street and 500 Boylston Street; Boston, MA 2116 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,283,670 |
| Year built | 1991 |
| Year last renovated | 2022 |
| Original balance | $30.0M |
| Current balance | $2.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC, GSMC |
| 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 | $106.4M |
| Operating expenses | $38.5M |
| Net operating income | $67.9M |
| Net cash flow | $67.6M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.90 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Marco MHC
| Property | Marco MHC |
| Address | 235 Old Country Road; Riverhead, NY 11901 |
| Property type | Multifamily |
| Units, beds or keys | 41 |
| Net rentable square feet | not yet reported |
| Year built | 1978 |
| Year last renovated | not yet reported |
| Original balance | $2.2M |
| Current balance | $2.1M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 7.91% |
| Current interest rate | 7.91% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| 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 | $436,807 |
| Operating expenses | $304,464 |
| Net operating income | $132,343 |
| Net cash flow | $129,227 |
| DSCR (net cash flow) | 0.68 |
| DSCR (net operating income) | 0.70 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
The Widener Building
| Property | The Widener Building |
| Address | 1327-1339 Chestnut Street; Philadelphia, PA 19107 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 441,696 |
| Year built | 1916 |
| Year last renovated | 2007 |
| Original balance | $27.0M |
| Current balance | $2.0M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 7.69% |
| Current interest rate | 7.69% |
| Origination date | not yet reported |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO, 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 | $11.8M |
| Operating expenses | $5.3M |
| Net operating income | $6.5M |
| Net cash flow | $6.2M |
| DSCR (net cash flow) | 1.59 |
| DSCR (net operating income) | 1.67 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |