Wells Fargo Commercial Mortgage Trust 2024-5C2: loan annex
Page built October 19, 2026
Loan detail for Wells Fargo Commercial Mortgage Trust 2024-5C2.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Wells Fargo Commercial Mortgage Trust 2024-5C2 · CMBS market
Detail sections for the 22 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.
EATON INNOVATION CENTER
| Property | EATON INNOVATION CENTER |
| Address | 26201 AND 26101 NORTHWESTERN HIGHWAY; Southfield, MI 48076 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 217,618 |
| Year built | 1960 |
| Year last renovated | not yet reported |
| Original balance | $20.5M |
| Current balance | $20.5M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 5.20% |
| Current interest rate | 5.20% |
| 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 | 11-05-2026 |
| Yield maintenance end | 07-05-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | GSBI |
| 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 | $581,244 |
| Operating expenses | $17,537 |
| Net operating income | $563,707 |
| Net cash flow | $555,546 |
| DSCR (net cash flow) | 2.09 |
| DSCR (net operating income) | 2.12 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Rockefeller Center
| Property | Rockefeller Center |
| Address | NY |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 5.39% |
| Current interest rate | 5.39% |
| Origination date | 10-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | 05-08-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| 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 |
Loan 7A
| Property | Loan 7A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 2.8% |
| Interest rate at origination | 5.39% |
| Current interest rate | 5.39% |
| Origination date | 10-18-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
MOFFETT TOWERS BUILDING D
| Property | MOFFETT TOWERS BUILDING D |
| Address | 1100 ENTERPRISE WAY; Sunnyvale, CA 94089 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 357,481 |
| Year built | 2014 |
| Year last renovated | not yet reported |
| Original balance | $18.0M |
| Current balance | $18.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.96% |
| Current interest rate | 6.96% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | 09-05-2026 |
| Yield maintenance end | 02-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | GSBI, UBS |
| 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 | $6.2M |
| Operating expenses | $1.8M |
| Net operating income | $4.4M |
| Net cash flow | $4.3M |
| DSCR (net cash flow) | 1.68 |
| DSCR (net operating income) | 1.73 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 6A
| Property | Loan 6A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.2M |
| Current balance | $17.5M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 6.96% |
| Current interest rate | 6.96% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | GSBI, UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Loan 2A
| Property | Loan 2A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.2M |
| Current balance | $17.2M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 5.97% |
| Current interest rate | 5.97% |
| Origination date | 10-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | WFB, CREFI, JPMCB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Loan 2B
| Property | Loan 2B |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.2M |
| Current balance | $17.2M (September 2026) |
| Share of deal balance | 2.4% |
| Interest rate at origination | 5.97% |
| Current interest rate | 5.97% |
| Origination date | 10-31-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | WFB, CREFI, JPMCB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
144-25 ROOSEVELT AVE
| Property | 144-25 ROOSEVELT AVE |
| Address | 144-25 ROOSEVELT AVENUE; Flushing, NY 11354 |
| Property type | Multifamily |
| Units, beds or keys | 161 |
| Net rentable square feet | not yet reported |
| Year built | 1962 |
| Year last renovated | not yet reported |
| Original balance | $16.8M |
| Current balance | $16.8M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 6.42% |
| Current interest rate | 6.42% |
| Origination date | 09-27-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 04-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $817,871 |
| Net operating income | $913,180 |
| Net cash flow | $893,055 |
| DSCR (net cash flow) | 1.64 |
| DSCR (net operating income) | 1.68 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
BioMed 2024 Portfolio 2
| Property | BioMed 2024 Portfolio 2 |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $16.5M |
| Current balance | $16.5M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 5.49% |
| Current interest rate | 5.49% |
| Origination date | 08-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-09 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 02-08-2029 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | GSBI |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $88.5M |
| Operating expenses | $29.3M |
| Net operating income | $59.1M |
| Net cash flow | $58.6M |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 1.93 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
QUEENS CENTER
| Property | QUEENS CENTER |
| Address | 90-15 QUEENS BOULEVARD; Elmhurst, NY 11373 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 412,033 |
| Year built | 1973 |
| Year last renovated | 2004 |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 5.37% |
| Current interest rate | 5.37% |
| Origination date | 10-28-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 12-05-2026 |
| Yield maintenance end | 05-05-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMCB, GSBI |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $101.3M |
| Operating expenses | $51.5M |
| Net operating income | $49.8M |
| Net cash flow | $48.7M |
| DSCR (net cash flow) | 1.70 |
| DSCR (net operating income) | 1.74 |
| Occupancy | 90% |
| Servicer advances outstanding | $0 |
Loan 9A
| Property | Loan 9A |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.1% |
| Interest rate at origination | 5.37% |
| Current interest rate | 5.37% |
| Origination date | 10-28-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | JPMCB, GSBI |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
FG Medical Portfolio
| Property | FG Medical Portfolio |
| Address | not yet reported |
| 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 | not yet reported |
| Original balance | $14.4M |
| Current balance | $14.4M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | 10-15-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 12-05-2025 |
| Yield maintenance end | 05-05-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | UBS |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $780,044 |
| Operating expenses | $28,145 |
| Net operating income | $751,899 |
| Net cash flow | $751,095 |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.31 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
HOTEL INDIGO
| Property | HOTEL INDIGO |
| Address | 651 EAST HURON ROAD; Cleveland, OH 44115 |
| Property type | Lodging |
| Units, beds or keys | 143 |
| Net rentable square feet | not yet reported |
| Year built | 1997 |
| Year last renovated | 2021 |
| Original balance | $13.5M |
| Current balance | $13.5M (September 2026) |
| Share of deal balance | 1.9% |
| Interest rate at origination | 7.26% |
| Current interest rate | 7.26% |
| Origination date | 10-09-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Rialto |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $6.1M |
| Operating expenses | $5.0M |
| Net operating income | $1.1M |
| Net cash flow | $835,296 |
| DSCR (net cash flow) | 0.84 |
| DSCR (net operating income) | 1.08 |
| Occupancy | 56% |
| Servicer advances outstanding | $0 |
HILTON WASHINGTON DC ROCKVILLE HOTEL
| Property | HILTON WASHINGTON DC ROCKVILLE HOTEL |
| Address | 1750 ROCKVILLE PIKE; Rockville, MD 20852 |
| Property type | Lodging |
| Units, beds or keys | 315 |
| Net rentable square feet | not yet reported |
| Year built | 1982 |
| Year last renovated | 2024 |
| Original balance | $11.9M |
| Current balance | $11.7M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 6.39% |
| Current interest rate | 6.39% |
| Origination date | 09-13-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-11 |
| Prepayment lockout end | 04-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $11.9M |
| Operating expenses | $9.2M |
| Net operating income | $2.6M |
| Net cash flow | $2.2M |
| DSCR (net cash flow) | 1.09 |
| DSCR (net operating income) | 1.32 |
| Occupancy | 45% |
| Servicer advances outstanding | $0 |
175 REMSEN STREET
| Property | 175 REMSEN STREET |
| Address | 175 REMSEN STREET; Brooklyn, NY 11201 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 130,404 |
| Year built | 1962 |
| Year last renovated | 2009 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 7.25% |
| Current interest rate | 7.25% |
| Origination date | 09-10-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-01 |
| Prepayment lockout end | 06-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMCB |
| 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 | $1.8M |
| Operating expenses | $842,113 |
| Net operating income | $966,488 |
| Net cash flow | $906,828 |
| DSCR (net cash flow) | 2.47 |
| DSCR (net operating income) | 2.63 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
PRIME STORAGE - WEST PHOENIX
| Property | PRIME STORAGE - WEST PHOENIX |
| Address | 9220 WEST INDIAN SCHOOL ROAD; Phoenix, AZ 85037 |
| Property type | Self storage |
| Units, beds or keys | 564 |
| Net rentable square feet | 74,860 |
| Year built | 2006 |
| Year last renovated | not yet reported |
| Original balance | $9.5M |
| Current balance | $9.5M (September 2026) |
| Share of deal balance | 1.3% |
| Interest rate at origination | 5.95% |
| Current interest rate | 5.95% |
| Origination date | 09-20-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 04-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $584,448 |
| Operating expenses | $209,152 |
| Net operating income | $375,296 |
| Net cash flow | $371,553 |
| DSCR (net cash flow) | 1.30 |
| DSCR (net operating income) | 1.31 |
| Occupancy | 84% |
| Servicer advances outstanding | $0 |
HAMPTON INN NORTH OLMSTED CLEVELAND AIRPORT
| Property | HAMPTON INN NORTH OLMSTED CLEVELAND AIRPORT |
| Address | 24601 COUNTRY CLUB BOULEVARD; North Olmsted, OH 44070 |
| Property type | Lodging |
| Units, beds or keys | 118 |
| Net rentable square feet | not yet reported |
| Year built | 2016 |
| Year last renovated | not yet reported |
| Original balance | $8.1M |
| Current balance | $8.1M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.91% |
| Current interest rate | 6.91% |
| Origination date | 09-30-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 04-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $4.7M |
| Operating expenses | $3.3M |
| Net operating income | $1.4M |
| Net cash flow | $1.3M |
| DSCR (net cash flow) | 2.22 |
| DSCR (net operating income) | 2.55 |
| Occupancy | 78% |
| Servicer advances outstanding | $0 |
155 ELLIOTT AVENUE
| Property | 155 ELLIOTT AVENUE |
| Address | 155 ELLIOTT AVENUE; Yonkers, NY 10705 |
| Property type | Multifamily |
| Units, beds or keys | 24 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | 2024 |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.75% |
| Current interest rate | 6.75% |
| Origination date | 10-16-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-11-06 |
| Prepayment lockout end | 05-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | CREFI |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $173,114 |
| Operating expenses | $36,690 |
| Net operating income | $136,424 |
| Net cash flow | $134,924 |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.39 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CLC PRESERVE SELF-STORAGE
| Property | CLC PRESERVE SELF-STORAGE |
| Address | 1415 QUACCO ROAD; Pooler, GA 31322 |
| Property type | Self storage |
| Units, beds or keys | 419 |
| Net rentable square feet | 54,726 |
| Year built | 2020 |
| Year last renovated | not yet reported |
| Original balance | $4.7M |
| Current balance | $4.7M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.19% |
| Current interest rate | 6.19% |
| Origination date | 09-12-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-11 |
| Prepayment lockout end | 07-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $272,560 |
| Operating expenses | $122,129 |
| Net operating income | $150,431 |
| Net cash flow | $147,718 |
| DSCR (net cash flow) | 1.00 |
| DSCR (net operating income) | 1.02 |
| Occupancy | 74% |
| Servicer advances outstanding | $0 |
WALGREENS BEAVERTON
| Property | WALGREENS BEAVERTON |
| Address | 18470 SOUTHWEST FARMINGTON ROAD; Beaverton, OR 97007 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 14,550 |
| Year built | 2014 |
| Year last renovated | not yet reported |
| Original balance | $4.7M |
| Current balance | $4.6M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 7.30% |
| Current interest rate | 7.30% |
| Origination date | 10-09-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 11-05-2025 |
| Yield maintenance end | 04-05-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | LMF |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $235,325 |
| Operating expenses | $3,490 |
| Net operating income | $231,835 |
| Net cash flow | $231,835 |
| DSCR (net cash flow) | 1.20 |
| DSCR (net operating income) | 1.20 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 6B
| Property | Loan 6B |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $4.0M |
| Current balance | $4.0M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 6.96% |
| Current interest rate | 6.96% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | GSBI, UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
Loan 6C
| Property | Loan 6C |
| Address | not yet reported |
| Property type | not yet reported |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $2.5M |
| Current balance | $2.5M (September 2026) |
| Share of deal balance | 0.3% |
| Interest rate at origination | 6.96% |
| Current interest rate | 6.96% |
| Origination date | 07-19-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-08-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | GSBI, UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |