Wells Fargo Commercial Mortgage Trust 2025-5C5: loan annex
Page built October 19, 2026
Loan detail for Wells Fargo Commercial Mortgage Trust 2025-5C5.
Data as of loan data through September 2026; ratings as held in the dataset at 2026-10-15
← Wells Fargo Commercial Mortgage Trust 2025-5C5 · 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.
THE DIOR
| Property | THE DIOR |
| Address | 920 PROVIDENCE HIGHWAY; Dedham, MA 02026 |
| Property type | Multifamily |
| Units, beds or keys | 48 |
| Net rentable square feet | not yet reported |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $21.0M |
| Current balance | $21.0M (September 2026) |
| Share of deal balance | 3.5% |
| Interest rate at origination | 6.35% |
| Current interest rate | 6.35% |
| Origination date | 05-30-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-11 |
| Prepayment lockout end | 03-10-2030 |
| 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
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $2.0M |
| Operating expenses | $346,565 |
| Net operating income | $1.6M |
| Net cash flow | $1.6M |
| DSCR (net cash flow) | 1.19 |
| DSCR (net operating income) | 1.20 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
111 ON EAST APARTMENTS
| Property | 111 ON EAST APARTMENTS |
| Address | 111 EAST AVENUE; Rochester, NY 14604 |
| Property type | Multifamily |
| Units, beds or keys | 247 |
| Net rentable square feet | not yet reported |
| Year built | 1921 |
| Year last renovated | 2024 |
| Original balance | $20.2M |
| Current balance | $20.2M (September 2026) |
| Share of deal balance | 3.4% |
| Interest rate at origination | 7.36% |
| Current interest rate | 7.36% |
| 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 | 02-05-2030 |
| 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
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $1.7M |
| Operating expenses | $921,280 |
| Net operating income | $789,400 |
| Net cash flow | $752,350 |
| DSCR (net cash flow) | 1.00 |
| DSCR (net operating income) | 1.05 |
| Occupancy | 96% |
| Servicer advances outstanding | $0 |
OHARE 8 PORTFOLIO
| Property | OHARE 8 PORTFOLIO |
| Address | 2301-2331 EASTERN AVENUE, 2375-2401 DELTA LANE, 2271-2289 DEVON AVENUE, 2501-2541 DEVON AVENUE, 2351-2367 DEVON AVENUE, 2300-2330 EASTERN AVENUE, 2425-2435 DEVON AVENUE, AND 2475-2485 DEVON AVENUE; Elk Grove Village, IL 60007 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 212,026 |
| Year built | 1972 |
| Year last renovated | not yet reported |
| Original balance | $19.3M |
| Current balance | $19.3M (September 2026) |
| Share of deal balance | 3.2% |
| Interest rate at origination | 6.82% |
| Current interest rate | 6.82% |
| Origination date | 06-13-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-07-06 |
| Prepayment lockout end | 01-05-2030 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $647,203 |
| Operating expenses | $258,890 |
| Net operating income | $388,313 |
| Net cash flow | $361,299 |
| DSCR (net cash flow) | 1.10 |
| DSCR (net operating income) | 1.18 |
| Occupancy | 97% |
| Servicer advances outstanding | $0 |
ONE GLEN LAKES
| Property | ONE GLEN LAKES |
| Address | 8140 WALNUT HILL LANE; Dallas, TX 75231 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 170,158 |
| Year built | 1981 |
| Year last renovated | 2023 |
| Original balance | $17.4M |
| Current balance | $17.4M (September 2026) |
| Share of deal balance | 2.9% |
| Interest rate at origination | 7.54% |
| Current interest rate | 7.54% |
| 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 | 03-05-2030 |
| 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) | 06-30-2026 |
| Revenue | $2.2M |
| Operating expenses | $1.1M |
| Net operating income | $1.1M |
| Net cash flow | $897,203 |
| DSCR (net cash flow) | 1.35 |
| DSCR (net operating income) | 1.62 |
| Occupancy | 87% |
| Servicer advances outstanding | $0 |
PARKWYN TOWNHOMES
| Property | PARKWYN TOWNHOMES |
| Address | 4401 GLENVIEW COURT; North Richland Hills, TX 76180 |
| Property type | Multifamily |
| Units, beds or keys | 241 |
| Net rentable square feet | not yet reported |
| Year built | 1969 |
| Year last renovated | 2023 |
| Original balance | $15.1M |
| Current balance | $15.1M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 7.23% |
| Current interest rate | 7.23% |
| Origination date | 04-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 12-05-2025 |
| Yield maintenance end | 02-05-2030 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | AREF2 |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.2M |
| Operating expenses | $1.1M |
| Net operating income | $1.1M |
| Net cash flow | $1.1M |
| DSCR (net cash flow) | 1.24 |
| DSCR (net operating income) | 1.28 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
347-363 FLUSHING AVENUE
| Property | 347-363 FLUSHING AVENUE |
| Address | 347-363 FLUSHING AVENUE; Brooklyn, NY 11205 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 148,242 |
| Year built | 2023 |
| Year last renovated | not yet reported |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 7.12% |
| Current interest rate | 7.12% |
| 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 | 12-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | BMO |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | not yet reported |
| Revenue | not yet reported |
| Operating expenses | not yet reported |
| Net operating income | not yet reported |
| Net cash flow | not yet reported |
| DSCR (net cash flow) | not yet reported |
| DSCR (net operating income) | not yet reported |
| Occupancy | not yet reported |
| Servicer advances outstanding | $0 |
145 WEST 30TH STREET
| Property | 145 WEST 30TH STREET |
| Address | 145 WEST 30TH STREET; New York, NY 10001 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 99,084 |
| Year built | 1913 |
| Year last renovated | 2007 |
| Original balance | $15.0M |
| Current balance | $15.0M (September 2026) |
| Share of deal balance | 2.5% |
| Interest rate at origination | 6.66% |
| Current interest rate | 6.66% |
| Origination date | 06-24-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-07-06 |
| Prepayment lockout end | 01-05-2030 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $665,986 |
| Operating expenses | $496,451 |
| Net operating income | $169,535 |
| Net cash flow | $125,685 |
| DSCR (net cash flow) | 0.50 |
| DSCR (net operating income) | 0.68 |
| Occupancy | 74% |
| Servicer advances outstanding | $0 |
CEDAR VILLAGE AT MINERVA SQUARE
| Property | CEDAR VILLAGE AT MINERVA SQUARE |
| Address | 67-71 MINERVA STREET & 147 CAROLINE STREET; Derby, CT 06418 |
| Property type | Multifamily |
| Units, beds or keys | 90 |
| 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 | 2.5% |
| Interest rate at origination | 6.40% |
| Current interest rate | 6.40% |
| Origination date | 06-20-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-07-06 |
| Prepayment lockout end | 04-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | Natixis |
| 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 |
3030 BRIGHTON 12TH STREET
| Property | 3030 BRIGHTON 12TH STREET |
| Address | 3030 BRIGHTON 12TH STREET; Brooklyn, NY 11235 |
| Property type | Multifamily |
| Units, beds or keys | 96 |
| Net rentable square feet | not yet reported |
| Year built | 1931 |
| Year last renovated | not yet reported |
| Original balance | $12.1M |
| Current balance | $12.1M (September 2026) |
| Share of deal balance | 2.0% |
| Interest rate at origination | 6.38% |
| Current interest rate | 6.38% |
| 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 | 08-05-2027 |
| Yield maintenance end | 12-05-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | ZBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $974,184 |
| Operating expenses | $452,417 |
| Net operating income | $521,767 |
| Net cash flow | $509,767 |
| DSCR (net cash flow) | 1.31 |
| DSCR (net operating income) | 1.34 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
149-153 WOOSTER STREET
| Property | 149-153 WOOSTER STREET |
| Address | 149-153 WOOSTER STREET; New York, NY 10012 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 8,617 |
| Year built | 1898 |
| Year last renovated | 2023 |
| Original balance | $10.0M |
| Current balance | $10.0M (September 2026) |
| Share of deal balance | 1.7% |
| Interest rate at origination | 6.98% |
| Current interest rate | 6.98% |
| Origination date | 05-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 12-05-2029 |
| 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
Largest tenants
The three largest tenants as reported in the latest asset-level record.
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $242,947 |
| Operating expenses | $125,504 |
| Net operating income | $117,443 |
| Net cash flow | $106,685 |
| DSCR (net cash flow) | 0.61 |
| DSCR (net operating income) | 0.67 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
NORTH PARK SHOPPING CENTER
| Property | NORTH PARK SHOPPING CENTER |
| Address | 1700 PARK AVENUE; Bridgeport, CT 06604 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 53,741 |
| Year built | 1958 |
| Year last renovated | 2013 |
| Original balance | $9.8M |
| Current balance | $9.8M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 7.47% |
| Current interest rate | 7.47% |
| 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 | 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) | 03-31-2026 |
| Revenue | $450,468 |
| Operating expenses | $188,947 |
| Net operating income | $261,521 |
| Net cash flow | $261,521 |
| DSCR (net cash flow) | 1.43 |
| DSCR (net operating income) | 1.43 |
| Occupancy | 91% |
| Servicer advances outstanding | $0 |
HOME2 SUITES PEARLAND
| Property | HOME2 SUITES PEARLAND |
| Address | 13923 SOUTH FREEWAY; Houston, TX 77047 |
| Property type | Lodging |
| Units, beds or keys | 84 |
| Net rentable square feet | not yet reported |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $6.8M |
| Current balance | $6.7M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 8.24% |
| Current interest rate | 8.24% |
| Origination date | 05-30-2025 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 08-05-2027 |
| Yield maintenance end | 12-05-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BSPRT |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $3.6M |
| Operating expenses | $1.9M |
| Net operating income | $1.6M |
| Net cash flow | $1.5M |
| DSCR (net cash flow) | 2.48 |
| DSCR (net operating income) | 2.71 |
| Occupancy | 76% |
| Servicer advances outstanding | $0 |
1339 MORRIS AVENUE
| Property | 1339 MORRIS AVENUE |
| Address | 1339 MORRIS AVENUE; Bronx, NY 10456 |
| Property type | Multifamily |
| Units, beds or keys | 25 |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | 2024 |
| Original balance | $6.5M |
| Current balance | $6.5M (September 2026) |
| Share of deal balance | 1.1% |
| Interest rate at origination | 7.25% |
| Current interest rate | 7.25% |
| Origination date | 05-09-2025 |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | AREF2 |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $947,308 |
| Operating expenses | $195,024 |
| Net operating income | $752,284 |
| Net cash flow | $746,034 |
| DSCR (net cash flow) | 1.56 |
| DSCR (net operating income) | 1.57 |
| Occupancy | 0% |
| Servicer advances outstanding | $0 |
DODGE INDUSTRIAL
| Property | DODGE INDUSTRIAL |
| Address | 55-57 DODGE AVENUE; North Haven, CT 06473 |
| Property type | Industrial |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 80,722 |
| Year built | 1964 |
| Year last renovated | 2021 |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.52% |
| Current interest rate | 7.52% |
| 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 | 03-05-2030 |
| 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 | $1.0M |
| Operating expenses | $278,538 |
| Net operating income | $741,948 |
| Net cash flow | $661,630 |
| DSCR (net cash flow) | 1.50 |
| DSCR (net operating income) | 1.68 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
2783 WEBB AVENUE
| Property | 2783 WEBB AVENUE |
| Address | 2783 WEBB AVENUE; Bronx, NY 10468 |
| Property type | Multifamily |
| Units, beds or keys | 19 |
| Net rentable square feet | not yet reported |
| Year built | 1935 |
| Year last renovated | 2024 |
| Original balance | $5.8M |
| Current balance | $5.8M (September 2026) |
| Share of deal balance | 1.0% |
| Interest rate at origination | 7.25% |
| Current interest rate | 7.25% |
| Origination date | 05-09-2025 |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | AREF2 |
| 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 |
HAMPTON INN MARYSVILLE
| Property | HAMPTON INN MARYSVILLE |
| Address | 16610 SQUARE DRIVE; Marysville, OH 43040 |
| Property type | Lodging |
| Units, beds or keys | 83 |
| Net rentable square feet | not yet reported |
| Year built | 1998 |
| Year last renovated | 2019 |
| Original balance | $5.3M |
| Current balance | $5.3M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 8.00% |
| Current interest rate | 8.00% |
| Origination date | 05-15-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-06-06 |
| Prepayment lockout end | 02-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BSPRT |
| 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 |
HOTEL SHOCARD
| Property | HOTEL SHOCARD |
| Address | 206 WEST 41ST STREET; New York, NY 10036 |
| Property type | Lodging |
| Units, beds or keys | 47 |
| Net rentable square feet | not yet reported |
| Year built | 1902 |
| Year last renovated | 2016 |
| Original balance | $5.1M |
| Current balance | $5.1M (September 2026) |
| Share of deal balance | 0.9% |
| Interest rate at origination | 7.75% |
| Current interest rate | 7.75% |
| 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 | 03-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | BSPRT |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 12-31-2025 |
| Revenue | $4.2M |
| Operating expenses | $3.1M |
| Net operating income | $1.1M |
| Net cash flow | $911,994 |
| DSCR (net cash flow) | 2.28 |
| DSCR (net operating income) | 2.69 |
| Occupancy | 95% |
| Servicer advances outstanding | $0 |
1499 BEDFORD AVENUE
| Property | 1499 BEDFORD AVENUE |
| Address | 1499 BEDFORD AVENUE; Brooklyn, NY 11216 |
| Property type | Multifamily |
| Units, beds or keys | 98 |
| Net rentable square feet | not yet reported |
| Year built | 2024 |
| Year last renovated | not yet reported |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.16% |
| Current interest rate | 6.16% |
| 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 | 01-05-2030 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | BMO |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 06-30-2026 |
| Revenue | $2.7M |
| Operating expenses | $500,088 |
| Net operating income | $2.2M |
| Net cash flow | $2.2M |
| DSCR (net cash flow) | 1.22 |
| DSCR (net operating income) | 1.23 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
1535 BROADWAY
| Property | 1535 BROADWAY |
| Address | 1535 BROADWAY; New York, NY 10012 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 106,481 |
| Year built | 1985 |
| Year last renovated | 2014 |
| Original balance | $5.0M |
| Current balance | $5.0M (September 2026) |
| Share of deal balance | 0.8% |
| 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 | BMO |
| 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 | $74.8M |
| Operating expenses | $19.4M |
| Net operating income | $55.3M |
| Net cash flow | $54.9M |
| DSCR (net cash flow) | 2.60 |
| DSCR (net operating income) | 2.62 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
SHAW PARK PLAZA
| Property | SHAW PARK PLAZA |
| Address | 1 NORTH BRENTWOOD BOULEVARD; Clayton, MO 63105 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 277,927 |
| Year built | 2000 |
| Year last renovated | 2023 |
| Original balance | $5.0M |
| Current balance | $4.9M (September 2026) |
| Share of deal balance | 0.8% |
| 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 | 08-04-2027 |
| Yield maintenance end | 11-04-2029 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | BMO |
| 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 | $5.9M |
| Operating expenses | $2.4M |
| Net operating income | $3.5M |
| Net cash flow | $3.3M |
| DSCR (net cash flow) | 0.17 |
| DSCR (net operating income) | 0.18 |
| Occupancy | 99% |
| Servicer advances outstanding | $0 |
50 CLIFFORD PLACE
| Property | 50 CLIFFORD PLACE |
| Address | 50 CLIFFORD PLACE; Bronx, NY 10453 |
| Property type | Multifamily |
| Units, beds or keys | 19 |
| Net rentable square feet | not yet reported |
| Year built | 1920 |
| Year last renovated | 2024 |
| Original balance | $4.8M |
| Current balance | $4.8M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 7.25% |
| Current interest rate | 7.25% |
| Origination date | 05-09-2025 |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | AREF2 |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $174,069 |
| Operating expenses | $26,514 |
| Net operating income | $147,555 |
| Net cash flow | $146,367 |
| DSCR (net cash flow) | 1.70 |
| DSCR (net operating income) | 1.71 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
377 OCEAN PARKWAY
| Property | 377 OCEAN PARKWAY |
| Address | 377 OCEAN PARKWAY; Brooklyn, NY 11218 |
| Property type | Multifamily |
| Units, beds or keys | 46 |
| Net rentable square feet | not yet reported |
| Year built | 1924 |
| Year last renovated | not yet reported |
| Original balance | $4.5M |
| Current balance | $4.5M (September 2026) |
| Share of deal balance | 0.8% |
| Interest rate at origination | 6.01% |
| Current interest rate | 6.01% |
| Origination date | 04-29-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 08-05-2027 |
| Yield maintenance end | 12-05-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | ZBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $178,407 |
| Operating expenses | $108,469 |
| Net operating income | $69,938 |
| Net cash flow | $67,063 |
| DSCR (net cash flow) | 0.99 |
| DSCR (net operating income) | 1.03 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
8201 BAY PARKWAY
| Property | 8201 BAY PARKWAY |
| Address | 8201 BAY PARKWAY; Brooklyn, NY 11214 |
| Property type | Multifamily |
| Units, beds or keys | 48 |
| Net rentable square feet | not yet reported |
| Year built | 1927 |
| Year last renovated | not yet reported |
| Original balance | $4.3M |
| Current balance | $4.3M (September 2026) |
| Share of deal balance | 0.7% |
| Interest rate at origination | 6.28% |
| Current interest rate | 6.28% |
| 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 | 08-05-2027 |
| Yield maintenance end | 12-05-2029 |
| Servicer | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | ZBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $193,818 |
| Operating expenses | $85,085 |
| Net operating income | $108,733 |
| Net cash flow | $105,733 |
| DSCR (net cash flow) | 1.57 |
| DSCR (net operating income) | 1.61 |
| Occupancy | 100% |
| Servicer advances outstanding | $0 |
ALL PURPOSE STORAGE - SYRACUSE
| Property | ALL PURPOSE STORAGE - SYRACUSE |
| Address | 6810 KINNE STREET; East Syracuse, NY 13057 |
| Property type | Self storage |
| Units, beds or keys | 547 |
| Net rentable square feet | 57,925 |
| Year built | 1975 |
| Year last renovated | not yet reported |
| Original balance | $3.6M |
| Current balance | $3.6M (September 2026) |
| Share of deal balance | 0.6% |
| Interest rate at origination | 7.49% |
| Current interest rate | 7.49% |
| Origination date | 05-08-2025 |
| 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 | Trimont LLC |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
Latest financials
| Financial period end (latest) | 03-31-2026 |
| Revenue | $134,136 |
| Operating expenses | $71,324 |
| Net operating income | $62,812 |
| Net cash flow | $61,364 |
| DSCR (net cash flow) | 0.90 |
| DSCR (net operating income) | 0.92 |
| Occupancy | 50% |
| 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 | $1.2M |
| Current balance | $1.2M (September 2026) |
| Share of deal balance | 0.2% |
| Interest rate at origination | 6.74% |
| Current interest rate | 6.74% |
| Origination date | 06-09-2025 |
| Original term | 61 months |
| Amortization term | not yet reported |
| Interest-only period | 61 months |
| Scheduled maturity | 2030-07-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | CREFI AREF2 |
| 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 |