Wells Fargo Commercial Mortgage Trust 2025-5C4: loan annex
Page built October 19, 2026
Loan detail for Wells Fargo Commercial Mortgage Trust 2025-5C4.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-13
← Wells Fargo Commercial Mortgage Trust 2025-5C4 · 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.
CANTON CLUB EAST APARTMENTS
| Property | CANTON CLUB EAST APARTMENTS |
| Address | 41265 CROSSBOW CIRCLE; Canton, MI 48188 |
| Property type | Multifamily |
| Units, beds or keys | 148 |
| Net rentable square feet | not yet reported |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $20.5M |
| Current balance | $20.5M (September 2026) |
| Share of deal balance | 3.5% |
| Interest rate at origination | 6.25% |
| Current interest rate | 6.25% |
| Origination date | 03-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $1.4M |
| Operating expenses | $479,176 |
| Net operating income | $958,923 |
| Net cash flow | $936,723 |
| DSCR (net cash flow) | 1.45 |
| DSCR (net operating income) | 1.48 |
| Occupancy | 95% |
| 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 | $20.0M |
| Current balance | $20.0M (September 2026) |
| Share of deal balance | 3.4% |
| 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 | 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) | 12-31-2025 |
| Revenue | $23.4M |
| Operating expenses | $8.3M |
| Net operating income | $15.1M |
| Net cash flow | $13.9M |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.53 |
| Occupancy | 94% |
| Servicer advances outstanding | $0 |
2311 WHITE PLAINS ROAD
| Property | 2311 WHITE PLAINS ROAD |
| Address | 2311 WHITE PLAINS ROAD; Bronx, NY 10467 |
| 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 | $17.5M |
| Current balance | $17.5M (September 2026) |
| Share of deal balance | 3.0% |
| Interest rate at origination | 6.15% |
| Current interest rate | 6.15% |
| Origination date | 03-13-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-06 |
| Prepayment lockout end | 01-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 12-31-2025 |
| Revenue | $2.4M |
| Operating expenses | $278,491 |
| Net operating income | $2.1M |
| Net cash flow | $2.1M |
| DSCR (net cash flow) | 1.91 |
| DSCR (net operating income) | 1.92 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
DOUBLETREE HILTON HOTEL BINGHAMTON
| Property | DOUBLETREE HILTON HOTEL BINGHAMTON |
| Address | 225 WATER STREET; Binghamton, NY 13901 |
| Property type | Lodging |
| Units, beds or keys | 207 |
| Net rentable square feet | not yet reported |
| Year built | 1987 |
| Year last renovated | 2013 |
| Original balance | $17.4M |
| Current balance | $17.4M (September 2026) |
| Share of deal balance | 3.0% |
| Interest rate at origination | 7.30% |
| Current interest rate | 7.30% |
| Origination date | 04-01-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2030-04-06 |
| Prepayment lockout end | 10-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $13.1M |
| Operating expenses | $11.0M |
| Net operating income | $2.1M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 1.21 |
| DSCR (net operating income) | 1.62 |
| Occupancy | 76% |
| Servicer advances outstanding | $0 |
Southeast Workforce MHC Portfolio
| Property | Southeast Workforce MHC Portfolio |
| Address | not yet reported |
| Property type | Manufactured housing |
| Units, beds or keys | 1919 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $17.0M |
| Current balance | $17.0M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 5.66% |
| Current interest rate | 5.66% |
| Origination date | 03-18-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-11 |
| Prepayment lockout end | 08-10-2025 |
| Yield maintenance end | 10-10-2029 |
| Servicer | Trimont LLC |
| 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 | $7.9M |
| Operating expenses | $3.0M |
| Net operating income | $4.9M |
| Net cash flow | $4.9M |
| DSCR (net cash flow) | 1.62 |
| DSCR (net operating income) | 1.64 |
| Occupancy | 85% |
| Servicer advances outstanding | $0 |
2700 PENNSYLVANIA
| Property | 2700 PENNSYLVANIA |
| Address | 2700 PENNSYLVANIA AVENUE; Santa Monica, CA 90404 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 66,969 |
| Year built | 1976 |
| Year last renovated | 2018 |
| Original balance | $13.3M |
| Current balance | $13.3M (September 2026) |
| Share of deal balance | 2.3% |
| Interest rate at origination | 6.35% |
| Current interest rate | 6.35% |
| Origination date | 02-26-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-01 |
| Prepayment lockout end | 09-30-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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) | 06-30-2026 |
| Revenue | $2.9M |
| Operating expenses | $291,286 |
| Net operating income | $2.6M |
| Net cash flow | $2.6M |
| DSCR (net cash flow) | 6.09 |
| DSCR (net operating income) | 6.18 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
950-952 BEDFORD AVENUE
| Property | 950-952 BEDFORD AVENUE |
| Address | 950-952 BEDFORD AVENUE; Brooklyn, NY 11205 |
| Property type | Multifamily |
| Units, beds or keys | 32 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $13.0M |
| Current balance | $13.0M (September 2026) |
| Share of deal balance | 2.2% |
| Interest rate at origination | 6.51% |
| Current interest rate | 6.51% |
| Origination date | 03-05-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 09-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $660,099 |
| Operating expenses | $71,327 |
| Net operating income | $588,772 |
| Net cash flow | $583,697 |
| DSCR (net cash flow) | 1.36 |
| DSCR (net operating income) | 1.38 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
THE HARLAN RESIDENCES AT HILLVIEW
| Property | THE HARLAN RESIDENCES AT HILLVIEW |
| Address | 6533 HOLLYWOOD BOULEVARD; Los Angeles, CA 90028 |
| Property type | Multifamily |
| Units, beds or keys | 54 |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | 2012 |
| Original balance | $11.7M |
| Current balance | $11.7M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 5.87% |
| Current interest rate | 5.87% |
| Origination date | 03-28-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-11 |
| Prepayment lockout end | 07-10-2025 |
| Yield maintenance end | 01-10-2030 |
| Servicer | Trimont LLC |
| 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 | $462,529 |
| Operating expenses | $212,767 |
| Net operating income | $249,762 |
| Net cash flow | $243,490 |
| DSCR (net cash flow) | 1.42 |
| DSCR (net operating income) | 1.46 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
Brooklyn & Queens Multifamily Portfolio
| Property | Brooklyn & Queens Multifamily Portfolio |
| Address | NY |
| Property type | Mixed use |
| Units, beds or keys | 25 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $10.6M |
| Current balance | $10.6M (September 2026) |
| Share of deal balance | 1.8% |
| Interest rate at origination | 6.69% |
| Current interest rate | 6.69% |
| Origination date | 03-06-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | LMF |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.2M |
| Operating expenses | $213,087 |
| Net operating income | $977,847 |
| Net cash flow | $967,767 |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.37 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
AAA SELF STORAGE CHATSWORTH
| Property | AAA SELF STORAGE CHATSWORTH |
| Address | 9111 JORDAN AVENUE; Los Angeles, CA 91311 |
| Property type | Self storage |
| Units, beds or keys | 991 |
| Net rentable square feet | 98,800 |
| Year built | 1987 |
| Year last renovated | not yet reported |
| Original balance | $10.2M |
| Current balance | $10.2M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.50% |
| Current interest rate | 6.50% |
| Origination date | 04-11-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-11 |
| Prepayment lockout end | 01-10-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $1.3M |
| Operating expenses | $286,560 |
| Net operating income | $975,310 |
| Net cash flow | $968,944 |
| DSCR (net cash flow) | 2.90 |
| DSCR (net operating income) | 2.92 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
613 8TH AVENUE
| Property | 613 8TH AVENUE |
| Address | 613 8TH AVENUE; New York, NY 10018 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 16,702 |
| Year built | 1952 |
| Year last renovated | not yet reported |
| Original balance | $9.4M |
| Current balance | $9.4M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 7.30% |
| Current interest rate | 7.30% |
| Origination date | 02-21-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-06 |
| Prepayment lockout end | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | AREF2 |
| 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 | $1.9M |
| Operating expenses | $918,679 |
| Net operating income | $957,281 |
| Net cash flow | $938,872 |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.37 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
CUBESMART PENNS LANDING
| Property | CUBESMART PENNS LANDING |
| Address | 456 NORTH CHRISTOPHER COLUMBUS BOULEVARD; Philadelphia, PA 19123 |
| Property type | Self storage |
| Units, beds or keys | 576 |
| Net rentable square feet | 59,000 |
| Year built | 1980 |
| Year last renovated | 2014 |
| Original balance | $8.9M |
| Current balance | $8.9M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.66% |
| Current interest rate | 6.66% |
| Origination date | 02-18-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-11 |
| Prepayment lockout end | 12-10-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $594,707 |
| Operating expenses | $225,593 |
| Net operating income | $369,114 |
| Net cash flow | $356,724 |
| DSCR (net cash flow) | 1.19 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 92% |
| Servicer advances outstanding | $0 |
ALL SECURE MINI STORAGE
| Property | ALL SECURE MINI STORAGE |
| Address | 1172 OLD SALEM ROAD NORTHEAST, 1190 OLD SALEM ROAD NORTHEAST AND 1176 OLD SALEM RD NORTHEAST; Albany, OR 97321 |
| Property type | Self storage |
| Units, beds or keys | 564 |
| Net rentable square feet | 105,205 |
| Year built | 1996 |
| Year last renovated | 2020 |
| Original balance | $8.7M |
| Current balance | $8.7M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 6.84% |
| Current interest rate | 6.84% |
| Origination date | 04-18-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-11 |
| Prepayment lockout end | 06-10-2027 |
| Yield maintenance end | 02-10-2030 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | WFB |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.1M |
| Operating expenses | $262,207 |
| Net operating income | $858,166 |
| Net cash flow | $842,385 |
| DSCR (net cash flow) | 1.40 |
| DSCR (net operating income) | 1.42 |
| Occupancy | 79% |
| Servicer advances outstanding | $0 |
SOUTHPORT PLAZA
| Property | SOUTHPORT PLAZA |
| Address | 7565 US HIGHWAY 31; Indianapolis, IN 46227 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 85,083 |
| Year built | 1999 |
| Year last renovated | not yet reported |
| Original balance | $8.0M |
| Current balance | $8.0M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 7.14% |
| Current interest rate | 7.14% |
| Origination date | 12-11-2024 |
| 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 | Trimont LLC |
| 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 | $658,285 |
| Operating expenses | $197,920 |
| Net operating income | $460,364 |
| Net cash flow | $439,094 |
| DSCR (net cash flow) | 1.52 |
| DSCR (net operating income) | 1.59 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
DANA PLAZA
| Property | DANA PLAZA |
| Address | 4115 CONCORD BOULEVARD; Concord, CA 94519 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 40,624 |
| Year built | 1986 |
| Year last renovated | not yet reported |
| Original balance | $7.9M |
| Current balance | $7.9M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 7.01% |
| Current interest rate | 7.01% |
| Origination date | 12-20-2024 |
| 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 | Trimont LLC |
| 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 | $650,257 |
| Operating expenses | $141,473 |
| Net operating income | $508,784 |
| Net cash flow | $479,646 |
| DSCR (net cash flow) | 1.71 |
| DSCR (net operating income) | 1.82 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
769-791 NEWTON WAY
| Property | 769-791 NEWTON WAY |
| Address | 769-791 NEWTON WAY; Costa Mesa, CA 92627 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 17,820 |
| Year built | 1968 |
| Year last renovated | 2024 |
| Original balance | $7.0M |
| Current balance | $7.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 7.51% |
| Current interest rate | 7.51% |
| Origination date | 01-08-2025 |
| 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 | Trimont LLC |
| 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) | 03-31-2026 |
| Revenue | $247,398 |
| Operating expenses | $78,061 |
| Net operating income | $169,337 |
| Net cash flow | $165,328 |
| DSCR (net cash flow) | 1.26 |
| DSCR (net operating income) | 1.29 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
155 SMITH STREET
| Property | 155 SMITH STREET |
| Address | 155 SMITH STREET; Brooklyn, NY 11201 |
| Property type | Multifamily |
| Units, beds or keys | 10 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $6.8M |
| Current balance | $6.8M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 6.83% |
| Current interest rate | 6.83% |
| Origination date | 04-21-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 05-05-2026 |
| Yield maintenance end | 11-05-2029 |
| Servicer | Trimont LLC |
| 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 | $357,530 |
| Operating expenses | $49,324 |
| Net operating income | $308,206 |
| Net cash flow | $307,206 |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.31 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Andrew Multifamily Portfolio
| Property | Andrew Multifamily Portfolio |
| Address | Brooklyn, NY |
| Property type | Multifamily |
| Units, beds or keys | 77 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.52% |
| Current interest rate | 7.52% |
| Origination date | 04-03-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-04-06 |
| Prepayment lockout end | 04-05-2026 |
| Yield maintenance end | 10-05-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | LMF |
| Current status | Matured balloon, non-performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $1.4M |
| Operating expenses | $800,107 |
| Net operating income | $585,733 |
| Net cash flow | $570,333 |
| DSCR (net cash flow) | 1.15 |
| DSCR (net operating income) | 1.18 |
| Occupancy | 99% |
| Servicer advances outstanding | $42,063 |
529 WEST 29TH STREET
| Property | 529 WEST 29TH STREET |
| Address | 529 WEST 29TH STREET; New York, NY 10001 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 16,440 |
| Year built | 2013 |
| Year last renovated | not yet reported |
| Original balance | $6.5M |
| Current balance | $6.4M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 6.95% |
| Current interest rate | 6.95% |
| Origination date | 12-20-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | 07-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $445,823 |
| Operating expenses | $55,882 |
| Net operating income | $389,942 |
| Net cash flow | $375,724 |
| DSCR (net cash flow) | 1.46 |
| DSCR (net operating income) | 1.51 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
Loan 3A
| Property | Loan 3A |
| 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 | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.37% |
| Current interest rate | 7.37% |
| Origination date | 04-21-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | CREFI |
| 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 |
Park Meadowland West and Santa Rita Heights MHC Portfolio
| Property | Park Meadowland West and Santa Rita Heights MHC Portfolio |
| Address | not yet reported |
| Property type | Manufactured housing |
| Units, beds or keys | 89 |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | not yet reported |
| Original balance | $3.8M |
| Current balance | $3.8M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 7.78% |
| Current interest rate | 7.78% |
| Origination date | 01-10-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-01-06 |
| Prepayment lockout end | 10-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| 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 | $312,471 |
| Operating expenses | $91,318 |
| Net operating income | $221,153 |
| Net cash flow | $218,928 |
| DSCR (net cash flow) | 1.46 |
| DSCR (net operating income) | 1.47 |
| Occupancy | 98% |
| Servicer advances outstanding | $0 |
1314 NORTH MARSTON STREET
| Property | 1314 NORTH MARSTON STREET |
| Address | 1314-20 NORTH MARSTON STREET; Philadelphia, PA 19121 |
| Property type | Multifamily |
| Units, beds or keys | 14 |
| Net rentable square feet | not yet reported |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $3.8M |
| Current balance | $3.8M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 7.01% |
| Current interest rate | 7.01% |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | LMF |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $105,855 |
| Operating expenses | $14,789 |
| Net operating income | $91,066 |
| Net cash flow | $90,366 |
| DSCR (net cash flow) | 1.38 |
| DSCR (net operating income) | 1.39 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |