BMO 2025-5C11 Mortgage Trust: loan annex
Page built October 19, 2026
Loan detail for BMO 2025-5C11 Mortgage Trust.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← BMO 2025-5C11 Mortgage Trust · CMBS market
Detail sections for the 25 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.
Hallandale City Center
| Property | Hallandale City Center |
| Address | 110 and 504-512 NW 1st Avenue 605 N Dixie Highway; Hallandale Beach, FL 33124 |
| Property type | Multifamily |
| Units, beds or keys | 89 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $22.5M |
| Current balance | $22.5M (September 2026) |
| Share of deal balance | 3.2% |
| Interest rate at origination | 6.33% |
| Current interest rate | 6.33% |
| Origination date | 05-23-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-01 |
| Prepayment lockout end | 07-31-2027 |
| Yield maintenance end | 11-30-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Societe Generale Financial Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 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 |
Abrams Fixtures
| Property | Abrams Fixtures |
| Address | 565 Northside Drive SW; Atlanta, GA 30310 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 41,106 |
| Year built | 1920 |
| Year last renovated | 2024 |
| Original balance | $22.0M |
| Current balance | $22.0M (September 2026) |
| Share of deal balance | 3.2% |
| Interest rate at origination | 7.22% |
| Current interest rate | 7.22% |
| Origination date | 05-01-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 02-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Beavercreek Portfolio - College Park II (and 2 more properties)
| Property | Beavercreek Portfolio - College Park II (and 2 more properties) |
| Address | 2685 Hibiscus Way; 3725 Pentagon Boulevard; 2601 Commons Boulevard; Beavercreek, OH (and 2 more) 45431 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | 2025 |
| Original balance | $21.8M |
| Current balance | $21.8M (September 2026) |
| Share of deal balance | 3.1% |
| Interest rate at origination | 7.74% |
| Current interest rate | 7.74% |
| Origination date | 06-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 07-05-2026 |
| Yield maintenance end | 12-05-2029 |
| Servicer | Midland Loan Services |
| 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) | 03-31-2026 |
| Revenue | $4.0M |
| Operating expenses | $1.7M |
| Net operating income | $2.3M |
| Net cash flow | $2.2M |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.36 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Center City Apartments (and 2 more properties)
| Property | Center City Apartments (and 2 more properties) |
| Address | 70 South Pine Street; 5 North Sherman Street; 499 Mulberry Street; Hazelton, PA (and 2 more) 18201 |
| Property type | Multifamily |
| Units, beds or keys | ["175", "155", "206"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $21.1M |
| Current balance | $21.1M (September 2026) |
| Share of deal balance | 3.0% |
| Interest rate at origination | 6.87% |
| Current interest rate | 6.87% |
| Origination date | 06-04-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-05 |
| Prepayment lockout end | 07-04-2027 |
| Yield maintenance end | 04-04-2030 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Societe Generale Financial Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | ["06-30-2026", "06-30-2026", "06-30-2026"] |
| 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 |
410 Tompkins Avenue
| Property | 410 Tompkins Avenue |
| Address | 410 Tompkins Avenue; Brooklyn, NY 11216 |
| Property type | Multifamily |
| Units, beds or keys | 35 |
| Net rentable square feet | not yet reported |
| Year built | 2017 |
| Year last renovated | not yet reported |
| Original balance | $18.1M |
| Current balance | $18.1M (September 2026) |
| Share of deal balance | 2.6% |
| Interest rate at origination | 6.25% |
| Current interest rate | 6.25% |
| Origination date | 04-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Greystone Select Company II LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $230,497 |
| Net operating income | $1.5M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 1.29 |
| DSCR (net operating income) | 1.30 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Plaza Colonial
| Property | Plaza Colonial |
| Address | 2840, 2850, 2870 2880 and 2890 East Skyline Drive; Tucson, AZ 85718 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 83,869 |
| Year built | 2005 |
| Year last renovated | not yet reported |
| Original balance | $16.7M |
| Current balance | $16.7M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.96% |
| Current interest rate | 6.96% |
| Origination date | 05-07-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 03-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Gantry, Inc. |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $3.2M |
| Operating expenses | $702,898 |
| Net operating income | $2.5M |
| Net cash flow | $2.5M |
| DSCR (net cash flow) | 2.11 |
| DSCR (net operating income) | 2.13 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
Regency at Menlo Park
| Property | Regency at Menlo Park |
| Address | 185 West Kelly Street; Woodbridge, NJ 08840 |
| Property type | Multifamily |
| Units, beds or keys | 56 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 6.39% |
| Current interest rate | 6.39% |
| Origination date | 04-16-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 01-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Greystone Select Company II LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $553,741 |
| Net operating income | $1.2M |
| Net cash flow | $1.2M |
| DSCR (net cash flow) | 1.20 |
| DSCR (net operating income) | 1.21 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Hampton Inn & Suites Altamonte Springs
| Property | Hampton Inn & Suites Altamonte Springs |
| Address | 161 Douglas Avenue; Altamonte Springs, FL 32714 |
| Property type | Lodging |
| Units, beds or keys | 128 |
| Net rentable square feet | not yet reported |
| Year built | 2013 |
| Year last renovated | 2024 |
| Original balance | $12.8M |
| Current balance | $12.8M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 7.79% |
| Current interest rate | 7.79% |
| Origination date | 05-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Societe Generale Financial Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 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 |
280 and 290 Merrimack Street (and 1 more properties)
| Property | 280 and 290 Merrimack Street (and 1 more properties) |
| Address | 280 and 290 Merrimack Street; 350 Merrimack Street; Lawrence, MA (and 1 more) 01841 |
| Property type | Multiple property types |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2012", "2013"] |
| Original balance | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 7.01% |
| Current interest rate | 7.01% |
| Origination date | 11-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| 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", "06-30-2026"] |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
RISE Noblesville
| Property | RISE Noblesville |
| Address | 605 Sheridan Road; Noblesville, IN 46062 |
| Property type | Self storage |
| Units, beds or keys | 113 |
| Net rentable square feet | 101,028 |
| Year built | 2020 |
| Year last renovated | 2021 |
| Original balance | $12.5M |
| Current balance | $12.5M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 6.77% |
| Current interest rate | 6.77% |
| Origination date | 05-23-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-01 |
| Prepayment lockout end | 12-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
99 Storms Ave
| Property | 99 Storms Ave |
| Address | 99 Storms Avenue; Jersey City, NJ 07306 |
| Property type | Multifamily |
| Units, beds or keys | 50 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $12.2M |
| Current balance | $12.2M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.49% |
| Current interest rate | 6.49% |
| Origination date | 05-01-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-01 |
| Prepayment lockout end | 06-30-2027 |
| Yield maintenance end | 11-30-2029 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.4M |
| Operating expenses | $558,741 |
| Net operating income | $872,232 |
| Net cash flow | $847,450 |
| DSCR (net cash flow) | 1.06 |
| DSCR (net operating income) | 1.09 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
951 Bedford Ave
| Property | 951 Bedford Ave |
| Address | 951 Bedford Avenue; Brooklyn, NY 11205 |
| Property type | Multifamily |
| Units, beds or keys | 20 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $10.5M |
| Current balance | $10.5M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.29% |
| Current interest rate | 6.29% |
| Origination date | 05-23-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-01 |
| Prepayment lockout end | 07-31-2027 |
| Yield maintenance end | 03-31-2030 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $942,475 |
| Operating expenses | $325,474 |
| Net operating income | $617,001 |
| Net cash flow | $607,800 |
| DSCR (net cash flow) | 0.91 |
| DSCR (net operating income) | 0.92 |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
1535 Broadway
| Property | 1535 Broadway |
| Address | 1535 Broadway, Unit THTR and Unit RET; New York, NY 10036 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 106,486 |
| Year built | 1985 |
| Year last renovated | 2014 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.33% |
| Current interest rate | 6.33% |
| Origination date | 04-14-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-01 |
| Prepayment lockout end | 10-31-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $65.2M |
| Operating expenses | $18.3M |
| Net operating income | $46.9M |
| Net cash flow | $46.5M |
| DSCR (net cash flow) | 1.48 |
| DSCR (net operating income) | 1.49 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Shaw Park Plaza
| Property | Shaw Park Plaza |
| Address | 1 N. Brentwood Boulevard; Clayton, MO 63105 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 274,272 |
| Year built | 2000 |
| Year last renovated | 2023 |
| Original balance | $10.0M |
| Current balance | $9.9M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 05-05-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-05-05 |
| Prepayment lockout end | 07-04-2027 |
| Yield maintenance end | 11-04-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $11.8M |
| Operating expenses | $4.8M |
| Net operating income | $7.0M |
| Net cash flow | $6.7M |
| DSCR (net cash flow) | 1.53 |
| DSCR (net operating income) | 1.62 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
1565 New York Ave
| Property | 1565 New York Ave |
| Address | 1565 New York Avenue; Brooklyn, NY 11210 |
| Property type | Multifamily |
| Units, beds or keys | 22 |
| Net rentable square feet | not yet reported |
| Year built | 2022 |
| Year last renovated | not yet reported |
| Original balance | $8.5M |
| Current balance | $8.5M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.40% |
| Current interest rate | 6.40% |
| Origination date | 05-02-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-01 |
| Prepayment lockout end | 03-31-2030 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
200 Mott Street
| Property | 200 Mott Street |
| Address | 200 Mott Street; New York, NY 10012 |
| Property type | Multifamily |
| Units, beds or keys | 27 |
| Net rentable square feet | not yet reported |
| Year built | 1900 |
| Year last renovated | 2024 |
| Original balance | $8.5M |
| Current balance | $8.5M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.24% |
| Current interest rate | 6.24% |
| Origination date | 05-15-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-01 |
| Prepayment lockout end | 11-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Societe Generale Financial Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.2M |
| Operating expenses | $408,455 |
| Net operating income | $773,622 |
| Net cash flow | $766,770 |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.44 |
| Occupancy | 93% |
| Servicer advances outstanding | $0 |
Dunbar Village Plaza
| Property | Dunbar Village Plaza |
| Address | 951-990 Dunbar Village Plaza; Dunbar, WV 25064 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 107,222 |
| Year built | 1974 |
| Year last renovated | not yet reported |
| Original balance | $6.6M |
| Current balance | $6.6M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.60% |
| Current interest rate | 6.60% |
| Origination date | 05-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 01-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.1M |
| Operating expenses | $542,090 |
| Net operating income | $572,185 |
| Net cash flow | $494,985 |
| DSCR (net cash flow) | 1.12 |
| DSCR (net operating income) | 1.30 |
| Occupancy | 89% |
| Servicer advances outstanding | $0 |
Manhattanview Terrace
| Property | Manhattanview Terrace |
| Address | 34-43 Crescent Street; Queens, NY 11106 |
| Property type | Multifamily |
| Units, beds or keys | 120 |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | 2018 |
| Original balance | $6.2M |
| Current balance | $6.2M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 04-15-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-01 |
| Prepayment lockout end | 02-28-2030 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
1336-1338 Dekalb Avenue
| Property | 1336-1338 Dekalb Avenue |
| Address | 1336-1338 Dekalb Avenue aka 1317-1319 Myrtle Ave; Brooklyn, NY 11221 |
| Property type | Multifamily |
| Units, beds or keys | 10 |
| Net rentable square feet | not yet reported |
| Year built | 1931 |
| Year last renovated | 2024 |
| Original balance | $6.1M |
| Current balance | $6.1M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 6.30% |
| Current interest rate | 6.30% |
| Origination date | 05-28-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 07-05-2026 |
| Yield maintenance end | 03-05-2030 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
The Windsor Apartments
| Property | The Windsor Apartments |
| Address | 401 Pine Street 410, 434, and 442 Walnut Street; Abilene, TX 79601 |
| Property type | Multifamily |
| Units, beds or keys | 81 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | 2024 |
| Original balance | $5.7M |
| Current balance | $5.7M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 7.22% |
| Current interest rate | 7.22% |
| Origination date | 05-20-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-01 |
| Prepayment lockout end | 03-31-2030 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | KeyBank National Association |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Central Salt Lake Multifamily Portfolio (and 3 more properties)
| Property | Central Salt Lake Multifamily Portfolio (and 3 more properties) |
| Address | 150 South 700 East; 733-743 Sotuh 700 East; 154 South 700 East; 151-155 South Heather Street; Salt Lake City, UT (and 3 more) 84102 |
| Property type | Multifamily |
| Units, beds or keys | ["24", "12", "4"] |
| Net rentable square feet | 3 |
| Year built | not yet reported |
| Year last renovated | ["2023", "2023", "2023", "2023"] |
| Original balance | $5.6M |
| Current balance | $5.6M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.44% |
| Current interest rate | 6.44% |
| Origination date | 05-28-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 07-05-2027 |
| Yield maintenance end | 02-05-2030 |
| Servicer | Midland Loan Services |
| 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 |
Georgia MHP Portfolio Pool 1 (and 2 more properties)
| Property | Georgia MHP Portfolio Pool 1 (and 2 more properties) |
| Address | 901 Ringer Street; 201 Tuggle Street; 462 Trice Road; Lagrange, GA (and 2 more) 30241 |
| Property type | Manufactured housing |
| Units, beds or keys | ["57", "51", "49"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| 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 | 6.84% |
| Current interest rate | 6.84% |
| Origination date | 05-01-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 02-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| 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) | 06-30-2026 |
| Revenue | $795,043 |
| Operating expenses | $158,920 |
| Net operating income | $636,123 |
| Net cash flow | $628,275 |
| DSCR (net cash flow) | 1.82 |
| DSCR (net operating income) | 1.84 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
66 York Street
| Property | 66 York Street |
| Address | 66 York Street; Jersey City, NJ 07302 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 28,598 |
| Year built | 1894 |
| Year last renovated | 2003 |
| Original balance | $4.8M |
| Current balance | $4.8M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.10% |
| Current interest rate | 7.10% |
| Origination date | 05-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 03-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Lions Head Medical Office
| Property | Lions Head Medical Office |
| Address | 35 Beaverson Boulevard; Brick Township, NJ 08723 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 64,500 |
| Year built | 1985 |
| Year last renovated | not yet reported |
| Original balance | $3.1M |
| Current balance | $3.1M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 6.86% |
| Current interest rate | 6.86% |
| Origination date | 05-20-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
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 | $713,644 |
| Net operating income | $542,761 |
| Net cash flow | $467,941 |
| DSCR (net cash flow) | 1.92 |
| DSCR (net operating income) | 2.22 |
| Occupancy | 82% |
| Servicer advances outstanding | $0 |
CityLine Lockdown Storage Millbrook
| Property | CityLine Lockdown Storage Millbrook |
| Address | 5375 Oak Tree Road; Millbrook, AL 36054 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 35,740 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $2.7M |
| Current balance | $2.7M (September 2026) |
| Share of deal balance | 0.4% |
| Interest rate at origination | 5.98% |
| Current interest rate | 5.98% |
| Origination date | 04-24-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 11-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Change from securitization to the most recent reported valuation: 0.0%.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |