BMO 2024-5C3 Mortgage Trust: loan annex
Page built October 19, 2026
Loan detail for BMO 2024-5C3 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BMO 2024-5C3 Mortgage Trust · 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.
WHOLE FOODS AT GATEWAY CENTER
| Property | WHOLE FOODS AT GATEWAY CENTER |
| Address | 7230-7380 ORCHARD LAKE ROAD; West Bloomfield, MI 48322 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 156,735 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $24.0M |
| Current balance | $24.0M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 7.70% |
| Current interest rate | 7.70% |
| Origination date | 12-19-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 11-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.8M |
| Operating expenses | $537,087 |
| Net operating income | $1.3M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.35 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 1C
| Property | Loan 1C |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $24.0M |
| Current balance | $24.0M (September 2026) |
| Share of deal balance | 2.7% |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | GACC BMO GSMC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
UNIVERSITY SHOPPES
| Property | UNIVERSITY SHOPPES |
| Address | 1601-1615 SOUTHWEST 107TH AVENUE; Miami, FL 33165 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 146,765 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $23.4M |
| Current balance | $23.4M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 01-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | 11-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $2.7M |
| Operating expenses | $681,748 |
| Net operating income | $2.0M |
| Net cash flow | $2.0M |
| DSCR (net cash flow) | 2.55 |
| DSCR (net operating income) | 2.64 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CAPITOL CROSSINGS APARTMENTS
| Property | CAPITOL CROSSINGS APARTMENTS |
| Address | 18 NORTH MANNING BOULEVARD, 666 THIRD STREET AND 14 NORTH MANNING BOULEVARD; Albany, NY 12206 |
| Property type | Multifamily |
| Units, beds or keys | 279 |
| Net rentable square feet | not yet reported |
| Year built | 1989 |
| Year last renovated | 2022 |
| Original balance | $20.4M |
| Current balance | $20.4M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 7.29% |
| Current interest rate | 7.29% |
| Origination date | 10-27-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 05-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Arbor Private Label, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.0M |
| Operating expenses | $783,815 |
| Net operating income | $1.2M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.51 |
| DSCR (net operating income) | 1.56 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
91 CROSBY STREET
| Property | 91 CROSBY STREET |
| Address | 91 CROSBY STREET; New York, NY 10022 |
| Property type | Mixed use |
| Units, beds or keys | 8 |
| Net rentable square feet | not yet reported |
| Year built | 1898 |
| Year last renovated | 2015 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 12-22-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $297,122 |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.56 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
Loan 4A
| Property | Loan 4A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.92% |
| Current interest rate | 7.92% |
| Origination date | 12-13-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | SGFC GACC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
Loan 4B
| Property | Loan 4B |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.92% |
| Current interest rate | 7.92% |
| Origination date | 12-13-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | SGFC GACC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
61 S PARAMUS ROAD
| Property | 61 S PARAMUS ROAD |
| Address | 61 SOUTH PARAMUS ROAD; Paramus, NJ 07652 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 279,699 |
| Year built | 1985 |
| Year last renovated | 2019 |
| Original balance | $33.6M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.08% |
| Current interest rate | 7.08% |
| Origination date | 12-28-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 01-31-2027 |
| Yield maintenance end | 06-30-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Societe Generale Financial Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $5.5M |
| Operating expenses | $2.2M |
| Net operating income | $3.3M |
| Net cash flow | $3.1M |
| DSCR (net cash flow) | 2.59 |
| DSCR (net operating income) | 2.76 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Bridgeview Student Housing Portfolio
| Property | Bridgeview Student Housing Portfolio |
| Address | TX |
| Property type | Multifamily |
| Units, beds or keys | 397 |
| Net rentable square feet | not yet reported |
| Year built | 2011 |
| Year last renovated | 2022 |
| Original balance | $19.2M |
| Current balance | $19.2M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 5.30% |
| Current interest rate | 5.30% |
| Origination date | 01-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | 08-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $4.3M |
| Operating expenses | $2.4M |
| Net operating income | $2.0M |
| Net cash flow | $1.9M |
| DSCR (net cash flow) | 1.83 |
| DSCR (net operating income) | 1.89 |
| Occupancy | 88% |
| Servicer advances outstanding | $0 |
Rosenberg Multifamily Portfolio
| Property | Rosenberg Multifamily Portfolio |
| Address | not yet reported |
| Property type | Multifamily |
| Units, beds or keys | 195 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $19.2M |
| Current balance | $19.2M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 7.30% |
| Current interest rate | 7.30% |
| Origination date | 01-17-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | 11-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $861,349 |
| Operating expenses | $431,666 |
| Net operating income | $429,683 |
| Net cash flow | $414,391 |
| DSCR (net cash flow) | 1.18 |
| DSCR (net operating income) | 1.22 |
| Occupancy | 94% |
| Servicer advances outstanding | $120,966 |
CRESCENT CENTER
| Property | CRESCENT CENTER |
| Address | 6075 POPLAR AVENUE; Memphis, TN 38119 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 356,188 |
| Year built | 1986 |
| Year last renovated | 2020 |
| Original balance | $28.8M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 7.51% |
| Current interest rate | 7.51% |
| Origination date | 09-22-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | 04-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Greystone Select Company 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) | 12-31-2025 |
| Revenue | $10.9M |
| Operating expenses | $4.5M |
| Net operating income | $6.4M |
| Net cash flow | $5.8M |
| DSCR (net cash flow) | 1.46 |
| DSCR (net operating income) | 1.62 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
Loan 15A
| Property | Loan 15A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.61% |
| Current interest rate | 6.61% |
| Origination date | 12-11-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | GSMC GACC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
Loan 8A
| Property | Loan 8A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $13.6M |
| Current balance | $13.6M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 7.08% |
| Current interest rate | 7.08% |
| Origination date | 12-28-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | SGFC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
RIVEREDGE INDUSTRIAL
| Property | RIVEREDGE INDUSTRIAL |
| Address | 19, 42 & 59 LUKENS DRIVE; New Castle Hundred, DE 19720 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 243,708 |
| Year built | 1987 |
| Year last renovated | 1989 |
| Original balance | $13.2M |
| Current balance | $13.2M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.95% |
| Current interest rate | 6.95% |
| Origination date | 01-16-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | 08-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Zions Bancorporation, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.3M |
| Operating expenses | $322,549 |
| Net operating income | $964,839 |
| Net cash flow | $943,242 |
| DSCR (net cash flow) | 2.04 |
| DSCR (net operating income) | 2.09 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
BIG HORN AT BLACK MOUNTAIN
| Property | BIG HORN AT BLACK MOUNTAIN |
| Address | 231 WEST HORIZON RIDGE PARKWAY; Henderson, NV 89012 |
| Property type | Multifamily |
| Units, beds or keys | 133 |
| Net rentable square feet | not yet reported |
| Year built | 1998 |
| Year last renovated | not yet reported |
| Original balance | $13.0M |
| Current balance | $13.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 7.12% |
| Current interest rate | 7.12% |
| Origination date | 12-22-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 03-31-2026 |
| Revenue | $557,163 |
| Operating expenses | $209,828 |
| Net operating income | $347,335 |
| Net cash flow | $339,022 |
| DSCR (net cash flow) | 1.47 |
| DSCR (net operating income) | 1.50 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
Bala Plaza Portfolio
| Property | Bala Plaza Portfolio |
| Address | Bala Cynwyd, PA |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $11.5M |
| Current balance | $11.5M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 8.71% |
| Current interest rate | 8.71% |
| Origination date | 11-02-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-11-06 |
| Prepayment lockout end | 05-05-2024 |
| Yield maintenance end | 05-05-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $33.6M |
| Operating expenses | $14.2M |
| Net operating income | $19.3M |
| Net cash flow | $17.9M |
| DSCR (net cash flow) | 2.04 |
| DSCR (net operating income) | 2.20 |
| Occupancy | 81% |
| Servicer advances outstanding | $0 |
TYSONS CORNER CENTER
| Property | TYSONS CORNER CENTER |
| Address | 1961 CHAIN BRIDGE ROAD; McLean, VA 22102 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,793,638 |
| Year built | 1968 |
| Year last renovated | 2005 |
| Original balance | $74.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 03-05-2026 |
| Yield maintenance end | 06-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG; New York Branch; Goldman Sachs Bank USA; 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) | 06-30-2026 |
| Revenue | $70.7M |
| Operating expenses | $24.8M |
| Net operating income | $45.8M |
| Net cash flow | $44.8M |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 86% |
| Servicer advances outstanding | $0 |
Loan 11A
| Property | Loan 11A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.51% |
| Current interest rate | 7.51% |
| Origination date | 09-22-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | GCMC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
GARDEN STATE PLAZA
| Property | GARDEN STATE PLAZA |
| Address | 1 GARDEN STATE PLAZA; Paramus, NJ 07652 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 2,057,906 |
| Year built | 1957 |
| Year last renovated | 2021 |
| Original balance | $25.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.61% |
| Current interest rate | 6.61% |
| Origination date | 12-11-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 03-05-2026 |
| Yield maintenance end | 07-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Goldman Sachs Bank USA; German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $74.5M |
| Operating expenses | $26.0M |
| Net operating income | $48.5M |
| Net cash flow | $47.9M |
| DSCR (net cash flow) | 2.73 |
| DSCR (net operating income) | 2.76 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Loan 1A
| Property | Loan 1A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | GACC BMO GSMC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
GALLERIA AT TYLER
| Property | GALLERIA AT TYLER |
| Address | 1299 GALLERIA AT TYLER; Riverside, CA 92503 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 565,913 |
| Year built | 1970 |
| Year last renovated | 2007 |
| Original balance | $50.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.92% |
| Current interest rate | 7.92% |
| Origination date | 12-13-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-01 |
| Prepayment lockout end | 06-30-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Societe Generale Financial Corporation; Deutsche Bank AG, New York Branch |
| 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) | 09-30-2025 |
| Revenue | $26.5M |
| Operating expenses | $10.1M |
| Net operating income | $16.4M |
| Net cash flow | $15.4M |
| DSCR (net cash flow) | 1.70 |
| DSCR (net operating income) | 1.81 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
35 KINGSTON AVENUE
| Property | 35 KINGSTON AVENUE |
| Address | 35 KINGSTON AVENUE; Brooklyn, NY 11213 |
| Property type | Multifamily |
| Units, beds or keys | 21 |
| Net rentable square feet | not yet reported |
| Year built | 2022 |
| Year last renovated | not yet reported |
| Original balance | $9.2M |
| Current balance | $9.2M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 6.52% |
| Current interest rate | 6.52% |
| Origination date | 01-17-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-02-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 03-31-2026 |
| Revenue | $198,184 |
| Operating expenses | $33,121 |
| Net operating income | $165,063 |
| Net cash flow | $163,751 |
| DSCR (net cash flow) | 1.09 |
| DSCR (net operating income) | 1.09 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
KNIGHTSBRIDGE AND SHEFFIELD HOUSE APARTMENTS
| Property | KNIGHTSBRIDGE AND SHEFFIELD HOUSE APARTMENTS |
| Address | 5906 PARK HEIGHTS AVENUE AND 6000 MENLO DRIVE; Baltimore, MD 21215 |
| Property type | Multifamily |
| Units, beds or keys | 78 |
| Net rentable square feet | not yet reported |
| Year built | 1970 |
| Year last renovated | 2022 |
| Original balance | $9.1M |
| Current balance | $9.1M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.05% |
| Current interest rate | 7.05% |
| Origination date | 12-19-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 01-05-2025 |
| Yield maintenance end | 10-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $689,532 |
| Operating expenses | $248,066 |
| Net operating income | $441,466 |
| Net cash flow | $433,666 |
| DSCR (net cash flow) | 1.34 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
MILLSTONE TOWNE CENTER
| Property | MILLSTONE TOWNE CENTER |
| Address | 3350 FOOTBRIDGE LANE AND 3351 SOUTH PEAK DRIVE; Fayetteville, NC 28306 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 40,537 |
| Year built | 2009 |
| Year last renovated | not yet reported |
| Original balance | $8.4M |
| Current balance | $8.4M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 8.03% |
| Current interest rate | 8.03% |
| Origination date | 12-21-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 10-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Zions Bancorporation, N.A. |
| 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) | 03-31-2026 |
| Revenue | $417,744 |
| Operating expenses | $91,521 |
| Net operating income | $326,223 |
| Net cash flow | $320,885 |
| DSCR (net cash flow) | 1.89 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
DOUBLETREE BY HILTON HOTEL ORLANDO AT SEAWORLD
| Property | DOUBLETREE BY HILTON HOTEL ORLANDO AT SEAWORLD |
| Address | 10100 INTERNATIONAL DRIVE; Orlando, FL 32821 |
| Property type | Lodging |
| Units, beds or keys | 1042 |
| Net rentable square feet | not yet reported |
| Year built | 1981 |
| Year last renovated | 2022 |
| Original balance | $15.0M |
| Current balance | $7.5M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 7.75% |
| Current interest rate | 7.75% |
| Origination date | 11-30-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 03-05-2026 |
| Yield maintenance end | 06-05-2028 |
| Servicer | Midland Loan Services |
| 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) | 03-31-2026 |
| Revenue | $53.2M |
| Operating expenses | $41.2M |
| Net operating income | $12.0M |
| Net cash flow | $9.9M |
| DSCR (net cash flow) | 1.48 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 65% |
| Servicer advances outstanding | $0 |
785 FAIRMOUNT PLACE
| Property | 785 FAIRMOUNT PLACE |
| Address | 785 FAIRMOUNT PLACE; Bronx, NY 10460 |
| Property type | Multifamily |
| Units, beds or keys | 25 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 7.09% |
| Current interest rate | 7.09% |
| Origination date | 12-04-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 |
HYATT PLACE BALTIMORE OWINGS MILLS
| Property | HYATT PLACE BALTIMORE OWINGS MILLS |
| Address | 4730 PAINTERS MILL ROAD; Owings Mills, MD 21117 |
| Property type | Lodging |
| Units, beds or keys | 123 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | 2014 |
| Original balance | $6.3M |
| Current balance | $6.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 8.23% |
| Current interest rate | 8.23% |
| Origination date | 12-21-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 09-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 03-31-2026 |
| Revenue | $3.0M |
| Operating expenses | $2.0M |
| Net operating income | $1.0M |
| Net cash flow | $885,061 |
| DSCR (net cash flow) | 1.55 |
| DSCR (net operating income) | 1.76 |
| Occupancy | 57% |
| Servicer advances outstanding | $0 |
LENOX HILL MIXED USE
| Property | LENOX HILL MIXED USE |
| Address | 1435 2ND AVENUE; New York, NY 10021 |
| Property type | Mixed use |
| Units, beds or keys | 3 |
| Net rentable square feet | not yet reported |
| Year built | 1910 |
| Year last renovated | 2022 |
| Original balance | $4.2M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 7.20% |
| Current interest rate | 7.20% |
| Origination date | 12-29-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 01-05-2025 |
| Yield maintenance end | 10-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, 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) | 09-30-2024 |
| Revenue | $624,224 |
| Operating expenses | $155,348 |
| Net operating income | $468,876 |
| Net cash flow | $466,864 |
| DSCR (net cash flow) | 1.93 |
| DSCR (net operating income) | 1.94 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
PINE GROVE APARTMENTS
| Property | PINE GROVE APARTMENTS |
| Address | 6006, 6060 BROWN PARKWAY; 6006, 6033, 6060 ELM COURT; AND 6011, 6055, 6060 JOHN COURT; Loves Park, IL 61111 |
| Property type | Multifamily |
| Units, beds or keys | 60 |
| Net rentable square feet | not yet reported |
| Year built | 1967 |
| Year last renovated | 2022 |
| Original balance | $4.2M |
| Current balance | $4.2M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 8.33% |
| Current interest rate | 8.33% |
| Origination date | 10-20-2023 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2028-11-06 |
| Prepayment lockout end | 05-05-2024 |
| Yield maintenance end | 08-05-2028 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | LMF Commercial, LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $450,909 |
| Operating expenses | $108,618 |
| Net operating income | $342,291 |
| Net cash flow | $336,291 |
| DSCR (net cash flow) | 1.76 |
| DSCR (net operating income) | 1.79 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 11B
| Property | Loan 11B |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $3.8M |
| Current balance | $3.8M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 7.51% |
| Current interest rate | 7.51% |
| Origination date | 09-22-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | GCMC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
Loan 24A
| Property | Loan 24A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $3.8M |
| Current balance | $3.8M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 7.75% |
| Current interest rate | 7.75% |
| Origination date | 11-30-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | BMO CREFI GACC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
Loan 24B
| Property | Loan 24B |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $3.8M |
| Current balance | $3.8M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 7.75% |
| Current interest rate | 7.75% |
| Origination date | 11-30-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | BMO CREFI GACC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
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 |
SUNSHINE STORAGE
| Property | SUNSHINE STORAGE |
| Address | 58521 BELLEVIEW DRIVE & 22035 LA-1; Plaquemine, LA 70764 |
| Property type | Self storage |
| Units, beds or keys | 440 |
| Net rentable square feet | 55,075 |
| Year built | 2007 |
| Year last renovated | not yet reported |
| Original balance | $3.6M |
| Current balance | $3.6M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 7.22% |
| Current interest rate | 7.22% |
| Origination date | 12-28-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $355,604 |
| Operating expenses | $154,043 |
| Net operating income | $201,561 |
| Net cash flow | $198,778 |
| DSCR (net cash flow) | 1.50 |
| DSCR (net operating income) | 1.52 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
ORCHARD GROVE SHOPPING CENTER
| Property | ORCHARD GROVE SHOPPING CENTER |
| Address | 1330 NORTH ORCHARD ROAD; Aurora, IL 60506 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,920 |
| Year built | 2003 |
| Year last renovated | not yet reported |
| Original balance | $3.1M |
| Current balance | $3.1M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.27% |
| Current interest rate | 6.27% |
| Origination date | 01-03-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-01-06 |
| Prepayment lockout end | 07-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Greystone Select Company 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) | 09-30-2024 |
| Revenue | $491,210 |
| Operating expenses | $145,687 |
| Net operating income | $345,523 |
| Net cash flow | $322,696 |
| DSCR (net cash flow) | 2.18 |
| DSCR (net operating income) | 2.34 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |