BBCMS Mortgage Trust 2024-5C27

Tranches, pool and monthly delinquency indicator for BBCMS Mortgage Trust 2024-5C27.

Data as of loan data through September 2026; ratings as held in the dataset at build

Current pool balance: $797.0M (September 2026)
Original pool balance: $800.8M
Loans at issuance: 61
Closing date: 2024-07-11
Weighted average coupon at issuance: 6.68%
Weighted average LTV at issuance: 43.8%
30+ delinquent (latest): 2.47%
Realized stress score: 46.2
Net rating change since issuance: +0.00 notches

Tranches

Class	Original balance	Credit support (computed)	Coupon	CUSIP	Fitch	KBRA	S&P	Moody's	DBRS
A-1	$2.9M	99.64%	5.502% fixed	05555FAA2	PIF	WR	NR	not yet reported	not yet reported
A-2	$103.9M	86.67%	5.550% fixed	05555FAB0	AAA	AAA	AAA (sf)	not yet reported	not yet reported
A-3	$453.8M	30.00%	6.014% fixed	05555FAC8	AAA	AAA	AAA (sf)	not yet reported	not yet reported
A-S	$97.1M	17.88%	6.410% floating (WAC)	05555FAE4	AAA	AAA	AA- (sf)	not yet reported	not yet reported
B	$37.0M	13.25%	6.700% floating (WAC)	05555FAF1	AA-	AA-	NR	not yet reported	not yet reported
C	$31.0M	9.38%	6.700% floating (WAC)	05555FAG9	A-	A-	NR	not yet reported	not yet reported
D	$14.0M	7.63%	4.000% fixed	05555FAT1	BBB+	BBB	NRprelim	not yet reported	not yet reported
E	$9.0M	6.50%	4.000% fixed	05555FAV6	BBB-	BBB-	NR	not yet reported	not yet reported
F	$8.0M	5.50%	4.000% fixed	05555FAX2	BB+	BB+	NR	not yet reported	not yet reported
G	$8.0M	4.50%	4.000% fixed	05555FAZ7	BB-	BB-	NRprelim	not yet reported	not yet reported
H	$8.0M	3.50%	4.000% fixed	05555FBB9	B-	B	NRprelim	not yet reported	not yet reported
J-RR	$28.0M	0.00%	6.968% floating (WAC)	05555FBD5	not yet reported	not yet reported	NRprelim	not yet reported	not yet reported
R	not yet reported	not yet reported	not yet reported	05555FBF0	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
X-A	$560.6M	Interest only	1.043% floating	05555FAH7	AAA	AAA	AAA (sf)	not yet reported	not yet reported
X-B	$165.2M	Interest only	0.439% floating	05555FAD6	A-	AAA	NR	not yet reported	not yet reported
X-D	$23.0M	Interest only	2.968% floating	05555FAK0	BBB-	BBB-	NRprelim	not yet reported	not yet reported
X-F	$8.0M	Interest only	2.968% floating	05555FAM6	BB+	BB+	NR	not yet reported	not yet reported
X-G	$8.0M	Interest only	2.968% floating	05555FAP9	BB-	BB-	NRprelim	not yet reported	not yet reported
X-H	$8.0M	Interest only	2.968% floating	05555FAR5	B-	B	NR	not yet reported	not yet reported

Credit support is computed from the class stack order in the prospectus: the share of the deal's principal balance in classes junior to the class. Interest-only classes carry a notional balance and no principal support figure. Ratings are the latest held in the dataset for each class and agency; NR means the agency shows the class as not rated, WR that the rating was withdrawn, PIF that the class has been paid in full. Any other status value is shown exactly as the agency reports it. A + after a CUSIP marks a class with companion CUSIPs in the dataset.

Pool at issuance

Loans	61
Original loan balance	$897.5M
Weighted average coupon	6.68%
Weighted average LTV	43.8%
Median loan LTV	61.1%
Full-term interest only (share of balance)	92.5%
Balloon loans (share of balance)	100.0%
Largest loan (share of balance)	8.7%
Five largest loans (share of balance)	25.8%
Occupancy at issuance (weighted average)	92.4%

Realized outcomes

Months reported	27
Peak 30+ delinquency	2.47% (September 2026)
Ever severe (share of original balance)	2.25%
Ever modified (share of original balance)	0.00%
Past scheduled maturity (share of original balance)	0.00%
Non-performing matured (share of original balance)	18.29%
Maximum servicer advances (share of balance)	0.10%
Median DSCR, first year	1.34
Median DSCR, latest	1.36
Realized stress score	46.2

Property types

Property type	Original balance	Share of pool
Multifamily	$301.7M	33.6%
Office	$99.3M	11.1%
Mixed use	$68.2M	7.6%
Retail	$65.1M	7.2%
Industrial	$54.1M	6.0%
Self storage	$40.5M	4.5%
Lodging	$33.6M	3.7%
Manufactured housing	$23.4M	2.6%
Other (code 98)	$5.9M	0.7%

Property type is reported for 77.1% of the pool balance; shares are of the full pool.

Largest loans

Property	Location	Original balance	Share of pool	Coupon	Originated
GNL Industrial Portfolio	not yet reported	$78.4M	8.7%	5.74%	2024
Champion MSU Student Housing Portfolio	East Lansing, MI	$44.0M	4.9%	6.74%	2024
620 W 153RD STREET	New York, NY	$37.0M	4.1%	6.13%	2024
1640 SEPULVEDA	Los Angeles, CA	$36.3M	4.0%	7.48%	2024
UNIVERSITY POINTE	Davie, FL	$35.9M	4.0%	6.70%	2024

Delinquency and stress indicator

▬ 30+ days delinquent · ▬ Distressed (90+, foreclosure, REO, non-performing matured)

Monthly shares of the deal's reported balance, from the deal indicator series in the dataset. Months in which fewer than half of the reported loans carry a delinquency status code are not plotted.

Ratings

Classes with a CUSIP	19 of 19
Classes with a current rating in the dataset	18 of 19
Net rating change since issuance	+0.00 notches (balance-weighted)
Delinquency threshold crossed	Not crossed in the dataset
First downgrade	None recorded

Sources: SEC Form ABS-EE asset-level reports, Form 10-D distribution reports and the deal prospectus; rating histories published under SEC Rule 17g-7(b) and agency releases. Definitions are in the methods note on the market page.