Loan detail for BMO 2024-C10 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BMO 2024-C10 Mortgage Trust · CMBS market
Detail sections for the 35 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.
236-244 East 13th Street
| Property | 236-244 East 13th Street |
| Address | 236-244 East 13th Street; New York, NY 10003 |
| Property type | Multifamily |
| Units, beds or keys | 83 |
| Net rentable square feet | not yet reported |
| Year built | 1900 |
| Year last renovated | 1989 |
| Original balance | $21.0M |
| Current balance | $21.0M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 6.18% |
| Current interest rate | 6.18% |
| Origination date | 10-07-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-11-06 |
| Prepayment lockout end | 05-05-2034 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 | $1.5M |
| Operating expenses | $784,345 |
| Net operating income | $745,447 |
| Net cash flow | $736,726 |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.14 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
Quail Meadows Apartments
| Property | Quail Meadows Apartments |
| Address | 10201 Telephone Road; Houston, TX 77075 |
| Property type | Multifamily |
| Units, beds or keys | 356 |
| Net rentable square feet | not yet reported |
| Year built | 1971 |
| Year last renovated | not yet reported |
| Original balance | $20.8M |
| Current balance | $20.8M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 7.00% |
| Current interest rate | 7.00% |
| Origination date | 08-23-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-09-06 |
| Prepayment lockout end | 07-05-2025 |
| Yield maintenance end | 06-05-2034 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $697,748 |
| Net operating income | $1.1M |
| Net cash flow | $1.0M |
| DSCR (net cash flow) | 1.37 |
| DSCR (net operating income) | 1.43 |
| Occupancy | 82% |
| Servicer advances outstanding | $0 |
Newport Centre
| Property | Newport Centre |
| Address | 30 Mall Drive West; Jersey City, NJ 07310 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 966,186 |
| Year built | 1987 |
| Year last renovated | 2006 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 5.44% |
| Current interest rate | 5.44% |
| Origination date | 08-22-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-09-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| 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 | $49.3M |
| Operating expenses | $20.8M |
| Net operating income | $28.5M |
| Net cash flow | $27.4M |
| DSCR (net cash flow) | 2.64 |
| DSCR (net operating income) | 2.75 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
Newport Centre
| Property | Newport Centre |
| Address | 30 Mall Drive West; Jersey City, NJ 07310 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 966,186 |
| Year built | 1987 |
| Year last renovated | 2006 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 5.44% |
| Current interest rate | 5.44% |
| Origination date | 08-23-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-09-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| 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 | $49.3M |
| Operating expenses | $20.8M |
| Net operating income | $28.5M |
| Net cash flow | $27.4M |
| DSCR (net cash flow) | 2.64 |
| DSCR (net operating income) | 2.75 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
Newport Centre
| Property | Newport Centre |
| Address | 30 Mall Drive West; Jersey City, NJ 07310 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 966,186 |
| Year built | 1987 |
| Year last renovated | 2006 |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 5.44% |
| Current interest rate | 5.44% |
| Origination date | 08-24-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-09-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | GACC |
| 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 | $49.3M |
| Operating expenses | $20.8M |
| Net operating income | $28.5M |
| Net cash flow | $27.4M |
| DSCR (net cash flow) | 2.64 |
| DSCR (net operating income) | 2.75 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
500 Delaware
| Property | 500 Delaware |
| Address | 500 Delaware Avenue; Wilmington, DE 19801 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 371,222 |
| Year built | 2006 |
| Year last renovated | 2020 |
| Original balance | $20.0M |
| Current balance | $20.0M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.84% |
| Current interest rate | 4.84% |
| Origination date | 04-07-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-05-05 |
| Prepayment lockout end | 11-04-2031 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | 3650 Real Estate Investment Trust 2 LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Ringgold
| Property | Ringgold |
| Address | 100 Morgan Olson Way; Ringgold, VA 24586 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 4,526,168 |
| Year built | 2008 |
| Year last renovated | 2019 |
| Original balance | $24.1M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 5.65% |
| Current interest rate | 5.65% |
| Origination date | 09-16-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -86.5%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $20.1M |
| Operating expenses | $925,285 |
| Net operating income | $19.2M |
| Net cash flow | $18.5M |
| DSCR (net cash flow) | 2.33 |
| DSCR (net operating income) | 2.41 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Quantix
| Property | Quantix |
| Address | 17478 Texas State Highway 62; Orange, TX 77630 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 431,566 |
| Year built | 1978 |
| Year last renovated | not yet reported |
| Original balance | $18.3M |
| Current balance | $18.3M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 6.13% |
| Current interest rate | 6.13% |
| Origination date | 09-20-2024 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 04-05-2034 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $2.7M |
| Operating expenses | $81,639 |
| Net operating income | $2.6M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 2.17 |
| DSCR (net operating income) | 2.30 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
Arizona Grand Resort and Spa
| Property | Arizona Grand Resort and Spa |
| Address | 8000 South Arizona Grand Parkway; Phoenix, AZ 85044 |
| Property type | Lodging |
| Units, beds or keys | 744 |
| Net rentable square feet | not yet reported |
| Year built | 1987 |
| Year last renovated | 2019 |
| Original balance | $17.0M |
| Current balance | $17.0M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 5.55% |
| Current interest rate | 5.55% |
| Origination date | 07-26-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-08-06 |
| Prepayment lockout end | 02-05-2034 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| 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 | $110.0M |
| Operating expenses | $78.5M |
| Net operating income | $31.5M |
| Net cash flow | $29.6M |
| DSCR (net cash flow) | 4.21 |
| DSCR (net operating income) | 4.48 |
| Occupancy | 77% |
| Servicer advances outstanding | $0 |
Centene
| Property | Centene |
| Address | 1700 North University Drive; Plantation, FL 33322 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 145,983 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $15.6M |
| Current balance | $15.6M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.42% |
| Current interest rate | 3.42% |
| Origination date | 05-04-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-05 |
| Prepayment lockout end | 12-04-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | 3650 Real Estate Investment Trust 2 LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Centene
| Property | Centene |
| Address | 1700 North University Drive; Plantation, FL 33322 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 145,983 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $15.6M |
| Current balance | $15.6M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 3.42% |
| Current interest rate | 3.42% |
| Origination date | 05-04-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-05-05 |
| 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 2 |
| 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 | $7.9M |
| Operating expenses | $3.3M |
| Net operating income | $4.6M |
| Net cash flow | $4.4M |
| DSCR (net cash flow) | 2.73 |
| DSCR (net operating income) | 2.84 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Creekside Town Center
| Property | Creekside Town Center |
| Address | 1180-1256 Galleria Boulevard; Roseville, CA 95678 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 360,891 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $15.5M |
| Current balance | $15.5M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 7.28% |
| Current interest rate | 7.28% |
| Origination date | 09-28-2023 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-10-05 |
| 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 2 |
| 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 | $5.7M |
| Operating expenses | $1.6M |
| Net operating income | $4.1M |
| Net cash flow | $4.1M |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Grapevine Mills
| Property | Grapevine Mills |
| Address | 3000 Grapevine Mills Parkway and 2501 Bass Pro Drive; Grapevine, TX 76051 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,628,140 |
| Year built | 1997 |
| Year last renovated | 2015 |
| Original balance | $15.5M |
| Current balance | $15.5M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 6.26% |
| Current interest rate | 6.26% |
| Origination date | 06-17-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-07-01 |
| Prepayment lockout end | 12-31-2033 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
The Mall of Victor Valley
| Property | The Mall of Victor Valley |
| Address | 14400 Bear Valley Road; Victorville, CA 92392 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 479,261 |
| Year built | 1986 |
| Year last renovated | 2023 |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.72% |
| Current interest rate | 6.72% |
| Origination date | 08-23-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-09-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | 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 | $8.7M |
| Operating expenses | $2.9M |
| Net operating income | $5.8M |
| Net cash flow | $5.5M |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
The Mall of Victor Valley
| Property | The Mall of Victor Valley |
| Address | 14400 Bear Valley Road; Victorville, CA 92392 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 479,261 |
| Year built | 1986 |
| Year last renovated | 2023 |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.72% |
| Current interest rate | 6.72% |
| Origination date | 08-24-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-09-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | 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 | $8.7M |
| Operating expenses | $2.9M |
| Net operating income | $5.8M |
| Net cash flow | $5.5M |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 2.01 |
| Occupancy | 83% |
| Servicer advances outstanding | $0 |
Ringgold
| Property | Ringgold |
| Address | 100 Morgan Olson Way; Ringgold, VA 24586 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 4,526,168 |
| Year built | 2008 |
| Year last renovated | 2019 |
| Original balance | $15.0M |
| Current balance | $12.4M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.65% |
| Current interest rate | 5.65% |
| Origination date | 09-17-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: -86.5%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $20.1M |
| Operating expenses | $925,285 |
| Net operating income | $19.2M |
| Net cash flow | $18.5M |
| DSCR (net cash flow) | 2.33 |
| DSCR (net operating income) | 2.41 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Ringgold (and 30 more properties)
| Property | Ringgold (and 30 more properties) |
| Address | 100 Morgan Olson Way; 3600 Boulevard Industriel; 9600 Corporate Park Drive; 4285 West 1385 South; 111 Morgan Way; 201 Hancock Boulevard; 600 East Chestnut Street; 7888 Lincoln Avenue; 15800 Hudson Avenue; 3100 East Morgan Way; 1801 South Nottawa Street; 1658 Dry Tavern Road; 1861 South Centerville Road; 1 Waters Drive; 3820 Skyway Street; 3140 South Blue Bell Road; 6315 & 6401 Aaron Lane; 18275 Morgan Drive; 4120 Highway 411 Northeast; 2800 North Lynn Riggs Boulevard; 2983 South Military Trail; 1102 Brooks Street Southeast; 330 West Center Street; 485 Wenger Drive; 1801 Lebanon Pike; 5620 Fern Valley Road; 7322 Jurupa Avenue; 8051 Morgan Circle; 2400 Commercial Road; 2770 Bluff Road; 28858 Ventura Drive; Ringgold, VA (and 30 more) 24586 |
| Property type | Industrial |
| Units, beds or keys | ["0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2019", "2015", "2014", "1998", "2018", "2015", "2020", "2017", "1994", "2002", "2017", "2018", "1996", "2022", "2012", "2000", "2012", "2010"] |
| Original balance | $15.0M |
| Current balance | $12.4M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 5.65% |
| Current interest rate | 5.65% |
| Origination date | 09-18-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | CREFI |
| 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 |
La Habra Marketplace
| Property | La Habra Marketplace |
| Address | 1641 West Imperial Highway; La Habra, CA 90631 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 372,476 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $12.3M |
| Current balance | $12.3M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 12-05-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-05 |
| 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 2 |
| 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 | $11.6M |
| Operating expenses | $3.4M |
| Net operating income | $8.3M |
| Net cash flow | $8.2M |
| DSCR (net cash flow) | 2.29 |
| DSCR (net operating income) | 2.32 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Stop & Shop Elizabeth
| Property | Stop & Shop Elizabeth |
| Address | 801 Newark Avenue; Elizabeth, NJ 7208 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 54,416 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $11.8M |
| Current balance | $11.8M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 6.35% |
| Current interest rate | 6.35% |
| Origination date | 10-03-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-10-05 |
| Prepayment lockout end | 04-04-2034 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | 3650 Real Estate Investment Trust 2 LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $725,279 |
| Operating expenses | $19,334 |
| Net operating income | $705,945 |
| Net cash flow | $700,504 |
| DSCR (net cash flow) | 1.86 |
| DSCR (net operating income) | 1.87 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
500 Delaware
| Property | 500 Delaware |
| Address | 500 Delaware Avenue; Wilmington, DE 19801 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 371,222 |
| Year built | 2006 |
| Year last renovated | 2020 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.84% |
| Current interest rate | 4.84% |
| Origination date | 04-07-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-05-05 |
| 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 2 |
| 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 | $12.7M |
| Operating expenses | $4.9M |
| Net operating income | $7.8M |
| Net cash flow | $7.7M |
| DSCR (net cash flow) | 1.84 |
| DSCR (net operating income) | 1.88 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
500 Delaware
| Property | 500 Delaware |
| Address | 500 Delaware Avenue; Wilmington, DE 19801 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 371,222 |
| Year built | 2006 |
| Year last renovated | 2020 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.84% |
| Current interest rate | 4.84% |
| Origination date | 04-08-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-05-05 |
| 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 2 |
| 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 | $12.7M |
| Operating expenses | $4.9M |
| Net operating income | $7.8M |
| Net cash flow | $7.7M |
| DSCR (net cash flow) | 1.84 |
| DSCR (net operating income) | 1.88 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
Grapevine Mills
| Property | Grapevine Mills |
| Address | 3000 Grapevine Mills Parkway and 2501 Bass Pro Drive; Grapevine, TX 76051 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,628,140 |
| Year built | 1997 |
| Year last renovated | 2015 |
| Original balance | $9.5M |
| Current balance | $9.5M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.26% |
| Current interest rate | 6.26% |
| Origination date | 06-18-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-07-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 | $61.9M |
| Operating expenses | $17.2M |
| Net operating income | $44.7M |
| Net cash flow | $42.4M |
| DSCR (net cash flow) | 2.67 |
| DSCR (net operating income) | 2.82 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
1516 Motor Parkway
| Property | 1516 Motor Parkway |
| Address | 1516 Motor Parkway; Hauppauge, NY 11749 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 140,125 |
| Year built | 1981 |
| Year last renovated | 2016 |
| Original balance | $9.1M |
| Current balance | $9.1M (November 2024) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.49% |
| Current interest rate | 3.49% |
| Origination date | 11-10-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-05 |
| Prepayment lockout end | 12-04-2024 |
| Yield maintenance end | 08-04-2031 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | 3650 Real Estate Investment Trust 2 LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
1516 Motor Parkway
| Property | 1516 Motor Parkway |
| Address | 1516 Motor Parkway; Hauppauge, NY 11749 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 140,125 |
| Year built | 1981 |
| Year last renovated | 2016 |
| Original balance | $9.1M |
| Current balance | $9.1M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 3.49% |
| Current interest rate | 3.49% |
| Origination date | 11-10-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-05 |
| 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 2 |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $2.1M |
| Operating expenses | $566,990 |
| Net operating income | $1.5M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 2.29 |
| DSCR (net operating income) | 2.33 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Corporate Circle
| Property | Corporate Circle |
| Address | 30100 and 30050 Chagrin Boulevard; Pepper Pike, OH 44124 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 121,316 |
| Year built | 1982 |
| Year last renovated | not yet reported |
| Original balance | $9.3M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 6.37% |
| Current interest rate | 6.37% |
| Origination date | 09-30-2024 |
| Original term | 120 months |
| Amortization term | 300 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | 10-05-2025 |
| Yield maintenance end | 04-05-2034 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| 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 | $3.3M |
| Operating expenses | $1.6M |
| Net operating income | $1.7M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 2.13 |
| DSCR (net operating income) | 2.33 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
Creekside Town Center
| Property | Creekside Town Center |
| Address | 1180-1256 Galleria Boulevard; Roseville, CA 95678 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 360,891 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 7.28% |
| Current interest rate | 7.28% |
| Origination date | 10-01-2023 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-10-05 |
| 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 2 |
| 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 | $5.7M |
| Operating expenses | $1.6M |
| Net operating income | $4.1M |
| Net cash flow | $4.1M |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Spark by Hilton O'Hare
| Property | Spark by Hilton O'Hare |
| Address | 2175 East Touhy Avenue; Des Plaines, IL 60018 |
| Property type | Lodging |
| Units, beds or keys | 143 |
| Net rentable square feet | not yet reported |
| Year built | 1977 |
| Year last renovated | 2018 |
| Original balance | $8.5M |
| Current balance | $8.4M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 7.54% |
| Current interest rate | 7.54% |
| Origination date | 10-10-2024 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2034-11-06 |
| Prepayment lockout end | 07-05-2034 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $4.7M |
| Operating expenses | $2.8M |
| Net operating income | $1.9M |
| Net cash flow | $1.7M |
| DSCR (net cash flow) | 2.42 |
| DSCR (net operating income) | 2.68 |
| Occupancy | 70% |
| Servicer advances outstanding | $0 |
La Habra Marketplace
| Property | La Habra Marketplace |
| Address | 1641 West Imperial Highway; La Habra, CA 90631 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 372,476 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $7.7M |
| Current balance | $7.7M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 12-03-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-05 |
| 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 2 |
| 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 | $11.6M |
| Operating expenses | $3.4M |
| Net operating income | $8.3M |
| Net cash flow | $8.2M |
| DSCR (net cash flow) | 2.29 |
| DSCR (net operating income) | 2.32 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Creekside Town Center
| Property | Creekside Town Center |
| Address | 1180-1256 Galleria Boulevard; Roseville, CA 95678 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 360,891 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.28% |
| Current interest rate | 7.28% |
| Origination date | 09-30-2023 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-10-05 |
| 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 2 |
| 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 | $5.7M |
| Operating expenses | $1.6M |
| Net operating income | $4.1M |
| Net cash flow | $4.1M |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Grapevine Mills
| Property | Grapevine Mills |
| Address | 3000 Grapevine Mills Parkway and 2501 Bass Pro Drive; Grapevine, TX 76051 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 1,628,140 |
| Year built | 1997 |
| Year last renovated | 2015 |
| Original balance | $6.0M |
| Current balance | $6.0M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.26% |
| Current interest rate | 6.26% |
| Origination date | 06-17-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-07-01 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 | $61.9M |
| Operating expenses | $17.2M |
| Net operating income | $44.7M |
| Net cash flow | $42.4M |
| DSCR (net cash flow) | 2.67 |
| DSCR (net operating income) | 2.82 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
La Habra Marketplace
| Property | La Habra Marketplace |
| Address | 1641 West Imperial Highway; La Habra, CA 90631 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 372,476 |
| Year built | 2002 |
| Year last renovated | 2019 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 3.70% |
| Current interest rate | 3.70% |
| Origination date | 12-04-2021 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2031-12-05 |
| 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 2 |
| 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 | $11.6M |
| Operating expenses | $3.4M |
| Net operating income | $8.3M |
| Net cash flow | $8.2M |
| DSCR (net cash flow) | 2.29 |
| DSCR (net operating income) | 2.32 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
Creekside Town Center
| Property | Creekside Town Center |
| Address | 1180-1256 Galleria Boulevard; Roseville, CA 95678 |
| Property type | Retail |
| Units, beds or keys | 0 |
| Net rentable square feet | 360,891 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.28% |
| Current interest rate | 7.28% |
| Origination date | 09-29-2023 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2033-10-05 |
| 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 2 |
| 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 | $5.7M |
| Operating expenses | $1.6M |
| Net operating income | $4.1M |
| Net cash flow | $4.1M |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
1702 West 1st Street
| Property | 1702 West 1st Street |
| Address | 1702 West 1st Street; Brooklyn, NY 11223 |
| Property type | Multifamily |
| Units, beds or keys | 42 |
| Net rentable square feet | not yet reported |
| Year built | 1928 |
| Year last renovated | not yet reported |
| Original balance | $3.8M |
| Current balance | $3.8M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.70% |
| Current interest rate | 6.70% |
| Origination date | 09-30-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | 12-05-2026 |
| Yield maintenance end | 05-05-2034 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Zions Bancorporation, N.A. |
| 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 | $642,379 |
| Operating expenses | $364,409 |
| Net operating income | $277,970 |
| Net cash flow | $267,470 |
| DSCR (net cash flow) | 1.03 |
| DSCR (net operating income) | 1.07 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Airport Business Center
| Property | Airport Business Center |
| Address | 12508 Jones Maltsberger Road; San Antonio, TX 78247 |
| Property type | Industrial |
| Units, beds or keys | 0 |
| Net rentable square feet | 34,978 |
| Year built | 2001 |
| Year last renovated | not yet reported |
| Original balance | $3.4M |
| Current balance | $3.4M (September 2026) |
| Share of deal balance | 0.5% |
| Interest rate at origination | 6.65% |
| Current interest rate | 6.65% |
| Origination date | 09-25-2024 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | 12-05-2026 |
| Yield maintenance end | 06-05-2034 |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Zions Bancorporation, N.A. |
| 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 | $310,963 |
| Operating expenses | $110,546 |
| Net operating income | $200,417 |
| Net cash flow | $195,195 |
| DSCR (net cash flow) | 1.71 |
| DSCR (net operating income) | 1.75 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
Burbank Self Storage
| Property | Burbank Self Storage |
| Address | 3203 North San Fernando Boulevard; Burbank, CA 91504 |
| Property type | Self storage |
| Units, beds or keys | 32970 |
| Net rentable square feet | not yet reported |
| Year built | 1977 |
| Year last renovated | not yet reported |
| Original balance | $1.2M |
| Current balance | $1.2M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 6.35% |
| Current interest rate | 6.35% |
| Origination date | 09-11-2024 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2034-10-06 |
| Prepayment lockout end | 07-05-2034 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $839,242 |
| Operating expenses | $425,684 |
| Net operating income | $413,558 |
| Net cash flow | $413,558 |
| DSCR (net cash flow) | 4.62 |
| DSCR (net operating income) | 4.62 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |