BMO 2025-5C9 Mortgage Trust: loan annex

Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-01

← BMO 2025-5C9 Mortgage Trust · CMBS market

Detail sections for the 20 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.

Tesla Duluth

Property	Tesla Duluth
Address	3380 Satellite Boulevard; Duluth, GA 30096
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	50,820
Year built	1987
Year last renovated	2023
Original balance	$20.8M
Current balance	$20.8M (September 2026)
Share of deal balance	3.1%
Interest rate at origination	4.06%
Current interest rate	4.06%
Origination date	10-17-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2029-11-06
Prepayment lockout end	09-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	LoanCore Capital Markets LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$42.1M	07-08-2024	MAI
Most recent reported	$42.1M	2024-07-08	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Tesla, Inc.	50,820	02-28-2039

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	$643,685
Net operating income	$2.5M
Net cash flow	$2.5M
DSCR (net cash flow)	2.92
DSCR (net operating income)	2.93
Occupancy	100%
Servicer advances outstanding	$0

29 and 55 SE 2nd Ave

Property	29 and 55 SE 2nd Ave
Address	29 and 55 SE 2nd Ave; Delray Beach, FL 33444
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	1926
Year last renovated	not yet reported
Original balance	$20.5M
Current balance	$20.5M (September 2026)
Share of deal balance	3.0%
Interest rate at origination	7.80%
Current interest rate	7.80%
Origination date	01-17-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-02-06
Prepayment lockout end	12-05-2029
Yield maintenance end	not yet reported
Servicer	Berkadia
Loan servicer	not yet reported
Originator	LoanCore Capital Markets LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$33.0M	11-21-2024	MAI
Most recent reported	$33.0M	2024-11-21	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
55 Delray, LLC	10,464	12-31-2034
Throw Social Delray Beach, LLC	5,586	12-23-2031
290 EA, LLC	5,369	10-31-2027

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

500 Kendall Street (and 7 more properties)

Property	500 Kendall Street (and 7 more properties)
Address	500 Kendall Street; 4775-4795 Executive Drive; 180 & 200 Oyster Point Boulevard; 500 Fairview Avenue North; 4940-4980 Carroll Canyon Road & 5451-5501 Oberlin Drive; 10835 Road To The Cure; 450 Kendall Street; 10240 Science Center Drive; Cambridge, MA (and 7 more) 02142
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	["2019", "2014", "2014", "2020"]
Original balance	$20.0M
Current balance	$20.0M (September 2026)
Share of deal balance	2.9%
Interest rate at origination	5.91%
Current interest rate	5.91%
Origination date	02-06-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-02-06
Prepayment lockout end	not yet reported
Yield maintenance end	08-05-2029
Servicer	KeyBank National Association
Loan servicer	not yet reported
Originator	Bank of Montreal
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$1.29B	not yet reported	MAI
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"]

Largest tenants

Tenant	Square feet	Lease expiration
Shire Human Genetic Therapies	not yet reported	["01-31-2039", "12-31-2027", "03-31-2028", "02-12-2026", "11-30-2026", "09-15-2027", "03-31-2026", "09-30-2027"]
Redgate Real Estate Advisors, LLC	not yet reported	["03-31-2026", "12-31-2028", "08-31-2026", "10-04-2032", "08-31-2032"]
Rooting For You LLC	not yet reported	["12-31-2025", "04-30-2030", "09-30-2032", "06-26-2027", "12-19-2026"]

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 Otis

Property	The Otis
Address	1435 West 15th Street; Chicago, IL 60608
Property type	Multifamily
Units, beds or keys	92
Net rentable square feet	not yet reported
Year built	1905
Year last renovated	2017
Original balance	$20.0M
Current balance	$20.0M (September 2026)
Share of deal balance	2.9%
Interest rate at origination	6.31%
Current interest rate	6.31%
Origination date	11-22-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2029-12-06
Prepayment lockout end	06-05-2029
Yield maintenance end	not yet reported
Servicer	Berkadia
Loan servicer	not yet reported
Originator	Citi Real Estate Funding Inc.
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$29.8M	10-22-2024	MAI
Most recent reported	$29.8M	2024-10-22	MAI

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

Aurora Marketplace

Property	Aurora Marketplace
Address	301-657 S. Illinois Route 59; Aurora, IL 60504
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	336,064
Year built	1988
Year last renovated	not yet reported
Original balance	$18.5M
Current balance	$18.5M (September 2026)
Share of deal balance	2.7%
Interest rate at origination	6.67%
Current interest rate	6.67%
Origination date	01-30-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-02-06
Prepayment lockout end	08-05-2029
Yield maintenance end	not yet reported
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

Basis	Amount	Date	Source (as filed)
At securitization	$43.5M	11-05-2024	MAI
Most recent reported	$43.5M	2024-11-05	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Hobby Lobby Stores, Inc.	57,699	09-30-2031
Floor and Decor Outlets	56,638	01-31-2034
Planet Fun Enterprises, Inc.	43,800	10-31-2027

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$4.5M
Operating expenses	$1.5M
Net operating income	$3.0M
Net cash flow	$2.7M
DSCR (net cash flow)	2.18
DSCR (net operating income)	2.40
Occupancy	86%
Servicer advances outstanding	$0

Riverview I

Property	Riverview I
Address	1100 S. Christopher Boulevard; Philadelphia, PA 19147
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	82,424
Year built	1992
Year last renovated	not yet reported
Original balance	$14.0M
Current balance	$14.0M (September 2026)
Share of deal balance	2.1%
Interest rate at origination	7.09%
Current interest rate	7.09%
Origination date	02-19-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-03-06
Prepayment lockout end	11-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$21.5M	11-26-2024	MAI
Most recent reported	$21.5M	2024-11-26	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
American Furniture Design	25,000	12-31-2026
Pep Boys	22,000	10-31-2029
Costume Cabaret	9,528	01-31-2028

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

Las Olas City Centre

Property	Las Olas City Centre
Address	401 East Las Olas Boulevard; Fort Lauderdale, FL 33301
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	410,561
Year built	2003
Year last renovated	2023
Original balance	$10.0M
Current balance	$10.0M (September 2026)
Share of deal balance	1.5%
Interest rate at origination	6.66%
Current interest rate	6.66%
Origination date	02-13-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-03-06
Prepayment lockout end	03-05-2026
Yield maintenance end	09-05-2029
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	German American Capital Corporation
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$222.7M	01-15-2025	MAI
Most recent reported	$222.7M	2025-01-15	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Bank of America, N.A.	68,368	05-31-2033
Greenberg Traurig, PA	48,790	01-31-2041
Boies, Schiller & Flexner, LLP	25,848	06-30-2032

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 Link

Property	The Link
Address	200 Elm Street 695 Main Street; Stamford, CT 06902
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	558,666
Year built	1984
Year last renovated	2023
Original balance	$10.0M
Current balance	$10.0M (September 2026)
Share of deal balance	1.5%
Interest rate at origination	7.38%
Current interest rate	7.38%
Origination date	02-26-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-03-06
Prepayment lockout end	11-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$191.9M	12-23-2024	MAI
Most recent reported	$191.9M	2024-12-23	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Deloitte LLP	109,196	10-31-2029
Henkel of America, Inc.	103,587	09-30-2027
Indeed, INC	101,661	12-31-2035

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$27.9M
Operating expenses	$9.3M
Net operating income	$18.5M
Net cash flow	$17.6M
DSCR (net cash flow)	2.05
DSCR (net operating income)	2.16
Occupancy	92%
Servicer advances outstanding	$0

54-76 East 170th St

Property	54-76 East 170th St
Address	54-76 East 170th Street; Bronx, NY 10452
Property type	Retail
Units, beds or keys	not yet reported
Net rentable square feet	14,640
Year built	1923
Year last renovated	1996
Original balance	$8.0M
Current balance	$8.0M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	6.90%
Current interest rate	6.90%
Origination date	03-07-2025
Original term	61 months
Amortization term	not yet reported
Interest-only period	61 months
Scheduled maturity	2030-04-06
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

Basis	Amount	Date	Source (as filed)
At securitization	$13.5M	02-10-2025	MAI
Most recent reported	$13.5M	2025-02-10	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Orthodontic Management Company LLC	2,850	01-31-2033
Clothing Emporium	2,520	12-31-2025
Vicjona Market 2 Inc.	2,100	10-31-2029

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

244 West 14th St

Property	244 West 14th St
Address	244-248 West 14th Street; New York, NY 10011
Property type	Mixed use
Units, beds or keys	not yet reported
Net rentable square feet	17,350
Year built	1900
Year last renovated	not yet reported
Original balance	$8.0M
Current balance	$8.0M (September 2026)
Share of deal balance	1.2%
Interest rate at origination	7.05%
Current interest rate	7.05%
Origination date	01-08-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-02-06
Prepayment lockout end	11-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$13.8M	08-28-2024	MAI
Most recent reported	$13.8M	2024-08-28	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
AW Hospitality, LLC	10,000	09-30-2031
Friends of The German SCH Inc.	5,000	07-31-2034
BBNY 14 LLC, DBA BEATBOX	4,000	01-31-2035

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

500 Delaware Avenue

Property	500 Delaware Avenue
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	$8.0M
Current balance	$8.0M (September 2026)
Share of deal balance	1.2%
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

Basis	Amount	Date	Source (as filed)
At securitization	$125.7M	03-03-2022	MAI
Most recent reported	$125.7M	2022-03-03	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Wilmington Savings Fund Society, FSI	74,421	12-31-2039
Morris James LLP	64,928	05-31-2026
Sargent & Lundy, LLC	47,441	10-31-2027

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	03-31-2026
Revenue	$12.8M
Operating expenses	$4.7M
Net operating income	$8.1M
Net cash flow	$7.9M
DSCR (net cash flow)	1.89
DSCR (net operating income)	1.94
Occupancy	94%
Servicer advances outstanding	$0

140-30 Beech

Property	140-30 Beech
Address	140-30/140-34 Beech Avenue 140/40 Beech Avenue; Queens, NY 11355
Property type	Multifamily
Units, beds or keys	67
Net rentable square feet	not yet reported
Year built	1931
Year last renovated	not yet reported
Original balance	$7.4M
Current balance	$7.4M (September 2026)
Share of deal balance	1.1%
Interest rate at origination	6.20%
Current interest rate	6.20%
Origination date	12-19-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-01-06
Prepayment lockout end	07-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$10.9M	10-28-2024	MAI
Most recent reported	$10.9M	2024-10-28	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$1.3M
Operating expenses	$691,401
Net operating income	$653,251
Net cash flow	$636,751
DSCR (net cash flow)	1.36
DSCR (net operating income)	1.40
Occupancy	97%
Servicer advances outstanding	$0

Cottages at Hooper Hill

Property	Cottages at Hooper Hill
Address	2901, 2905,2909,2911 S. Lamar Boulevard; Oxford, MS 38655
Property type	Multifamily
Units, beds or keys	123
Net rentable square feet	not yet reported
Year built	2014
Year last renovated	not yet reported
Original balance	$7.1M
Current balance	$7.1M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	4.30%
Current interest rate	4.30%
Origination date	12-30-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-01-06
Prepayment lockout end	11-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	LoanCore Capital Markets LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$17.2M	11-21-2024	MAI
Most recent reported	$17.2M	2024-11-21	MAI

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	$478,864
Net operating income	$953,755
Net cash flow	$941,455
DSCR (net cash flow)	3.04
DSCR (net operating income)	3.08
Occupancy	100%
Servicer advances outstanding	$0

Lehigh Valley Medical Office Building

Property	Lehigh Valley Medical Office Building
Address	3371 PA Route 100; Macungie, PA 18062
Property type	Office
Units, beds or keys	not yet reported
Net rentable square feet	not yet reported
Year built	2023
Year last renovated	not yet reported
Original balance	$7.1M
Current balance	$7.1M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	4.19%
Current interest rate	4.19%
Origination date	09-04-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2029-09-06
Prepayment lockout end	07-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	LoanCore Capital Markets LLC
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$14.2M	06-27-2024	MAI
Most recent reported	$14.2M	2024-06-27	MAI

Change from securitization to the most recent reported valuation: 0.0%.

Largest tenants

Tenant	Square feet	Lease expiration
Lehigh Valley Health Network, Inc.	30,360	12-31-2038

The three largest tenants as reported in the latest asset-level record.

Latest financials

Financial period end (latest)	06-30-2026
Revenue	$911,073
Operating expenses	$55,603
Net operating income	$855,471
Net cash flow	$849,399
DSCR (net cash flow)	2.83
DSCR (net operating income)	2.85
Occupancy	100%
Servicer advances outstanding	$0

Ocean Beach Hotel San Diego

Property	Ocean Beach Hotel San Diego
Address	5080 Newport Avenue; San Diego, CA 92107
Property type	Lodging
Units, beds or keys	56
Net rentable square feet	not yet reported
Year built	1964
Year last renovated	2016
Original balance	$6.5M
Current balance	$6.5M (September 2026)
Share of deal balance	1.0%
Interest rate at origination	7.47%
Current interest rate	7.47%
Origination date	12-09-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-01-01
Prepayment lockout end	02-29-2028
Yield maintenance end	06-30-2029
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	Société Générale Financial Corporation
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$15.4M	10-07-2024	MAI
Most recent reported	$15.4M	2024-10-07	MAI

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

43-22 45th Street

Property	43-22 45th Street
Address	43-22 45th Street; Queens, NY 11104
Property type	Multifamily
Units, beds or keys	70
Net rentable square feet	not yet reported
Year built	1928
Year last renovated	not yet reported
Original balance	$6.4M
Current balance	$6.4M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	6.28%
Current interest rate	6.28%
Origination date	12-06-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2029-12-06
Prepayment lockout end	06-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$8.5M	09-26-2024	MAI
Most recent reported	$8.5M	2024-09-26	MAI

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	$692,222
Net operating income	$555,226
Net cash flow	$537,726
DSCR (net cash flow)	1.33
DSCR (net operating income)	1.37
Occupancy	100%
Servicer advances outstanding	$0

CityLine Oxford Secure Storage

Property	CityLine Oxford Secure Storage
Address	133 Mattison Road; Oxford, AL 36203
Property type	Self storage
Units, beds or keys	534
Net rentable square feet	66,200
Year built	2010
Year last renovated	2023
Original balance	$6.2M
Current balance	$6.2M (September 2026)
Share of deal balance	0.9%
Interest rate at origination	6.62%
Current interest rate	6.62%
Origination date	02-06-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-02-06
Prepayment lockout end	08-05-2029
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

Basis	Amount	Date	Source (as filed)
At securitization	$9.2M	12-16-2024	MAI
Most recent reported	$9.2M	2024-12-16	MAI

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

Heights 612

Property	Heights 612
Address	612 West 178th Street; New York, NY 10033
Property type	Multifamily
Units, beds or keys	48
Net rentable square feet	not yet reported
Year built	1915
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	6.47%
Current interest rate	6.47%
Origination date	12-19-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-01-06
Prepayment lockout end	07-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$6.7M	10-28-2024	MAI
Most recent reported	$6.7M	2024-10-28	MAI

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

Stratford 51

Property	Stratford 51
Address	51/61 Stratford Road; Brooklyn, NY 11218
Property type	Multifamily
Units, beds or keys	42
Net rentable square feet	not yet reported
Year built	1925
Year last renovated	not yet reported
Original balance	$4.8M
Current balance	$4.8M (September 2026)
Share of deal balance	0.7%
Interest rate at origination	6.59%
Current interest rate	6.59%
Origination date	12-19-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-01-06
Prepayment lockout end	07-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$6.8M	10-29-2024	MAI
Most recent reported	$6.8M	2024-10-29	MAI

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

Heights 660

Property	Heights 660
Address	660 West 178th Street; New York, NY 10033
Property type	Multifamily
Units, beds or keys	25
Net rentable square feet	not yet reported
Year built	1929
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	6.95%
Current interest rate	6.95%
Origination date	12-19-2024
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-01-06
Prepayment lockout end	07-05-2029
Yield maintenance end	not yet reported
Servicer	Midland Loan Services
Loan servicer	not yet reported
Originator	DBR Investments Co. Limited
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
At securitization	$4.5M	10-28-2024	MAI
Most recent reported	$4.5M	2024-10-28	MAI

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