- Current pool balance
- $771.3M (September 2026)
- Original pool balance
- $771.9M
- Loans at issuance
- 25
- Closing date
- 2025-12-18
- Weighted average coupon at issuance
- 6.57%
- Weighted average LTV at issuance
- 36.4%
- 30+ delinquent (latest)
- 0.99%
- Realized stress score
- 36.5
- 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 | $4.2M | 99.55% | 4.315% fixed | 95004XAA1 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| A-2 | $90.0M | 90.08% | 4.721% fixed | 95004XAB9 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| A-3 | $446.1M | 43.12% | 5.203% fixed | 95004XAC7 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| A-S | $50.2M | 37.84% | 5.503% fixed | 95004XAF0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| B | $45.3M | 33.06% | 5.855% floating (WAC) | 95004XAG8 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| C | $36.7M | 29.20% | 5.798% floating (WAC) | 95004XAH6 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| CG-A | $11.8M | 27.96% | 9.000% fixed | 95004XBL6 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| CG-B | $15.8M | 26.31% | 10.000% fixed | 95004XBQ5 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| CG-C | $21.6M | 24.04% | 12.000% fixed | 95004XBS1 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| CG-D | $15.6M | 22.40% | 13.000% fixed | 95004XBU6 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| CG-HRR | $3.4M | 22.04% | 13.983% floating (WAC) | 95004XBW2 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| CG-X | $64.6M | Interest only | 2.776% floating | 95004XBN2 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| D | $27.6M | 19.14% | 4.250% fixed | 95004XAL7 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| E-RR | $24.5M | 16.56% | 6.553% floating (WAC) | 95004XAN3 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| F-RR | $13.5M | 15.14% | 6.553% floating (WAC) | 95004XAQ6 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| G-RR | $33.8M | 11.58% | 6.553% floating (WAC) | 95004XAS2 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| MBP-C | $14.7M | 10.04% | 6.278% floating (WAC) | 95004XAW3 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| MBP-D | $27.1M | 7.19% | 6.278% floating (WAC) | 95004XBA0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| MBP-E | $27.5M | 4.29% | 6.278% floating (WAC) | 95004XBC6 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| MBP-F | $28.9M | 1.24% | 6.278% floating (WAC) | 95004XBE2 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| MBP-G | $5.2M | 0.69% | 6.278% floating (WAC) | 95004XBG7 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| MBP-HRR | $6.6M | 0.00% | 6.278% floating (WAC) | 95004XBJ1 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| R | not yet reported | not yet reported | not yet reported | 95004XAU7 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| X-A | $540.3M | Interest only | 1.437% floating | 95004XAD5 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| X-B | $132.2M | Interest only | 0.847% floating | 95004XAE3 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| X-D | $27.6M | Interest only | 2.303% floating | 95004XAJ2 | not yet reported | not yet reported | not yet reported | 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 | 25 |
| Original loan balance | $772.0M |
| Weighted average coupon | 6.57% |
| Weighted average LTV | 36.4% |
| Median loan LTV | 33.8% |
| Full-term interest only (share of balance) | 89.6% |
| Balloon loans (share of balance) | 100.0% |
| Largest loan (share of balance) | 9.1% |
| Five largest loans (share of balance) | 41.4% |
| Occupancy at issuance (weighted average) | 88.9% |
Realized outcomes
| Months reported | 9 |
| Peak 30+ delinquency | 7.46% (February 2026) |
| Ever severe (share of original balance) | 0.00% |
| Ever modified (share of original balance) | 0.00% |
| Past scheduled maturity (share of original balance) | 0.00% |
| Non-performing matured (share of original balance) | 2.93% |
| Maximum servicer advances (share of balance) | 0.09% |
| Median DSCR, first year | 1.85 |
| Median DSCR, latest | 1.86 |
| Realized stress score | 36.5 |
Property types
| Property type | Original balance | Share of pool |
|---|---|---|
| Multifamily | $220.4M | 28.6% |
| Retail | $215.0M | 27.9% |
| Mixed use | $90.0M | 11.7% |
| Lodging | $75.8M | 9.8% |
| Self storage | $71.0M | 9.2% |
| Office | $45.0M | 5.8% |
| Industrial | $34.8M | 4.5% |
| Warehouse | $20.0M | 2.6% |
Property type is reported for 100.0% of the pool balance; shares are of the full pool.
Largest loans
| Property | Location | Original balance | Share of pool | Coupon | Originated |
|---|---|---|---|---|---|
| Mall at Bay Plaza | Bronx, NY | $70.0M | 9.1% | 6.71% | 2025 |
| Liberty Square Apartments | Philadelphia, PA | $70.0M | 9.1% | 6.39% | 2025 |
| City Square White Plains | White Plains, NY | $60.0M | 7.8% | 7.25% | 2025 |
| ["5712 Old River", "5710 Houston", "5720 Port St Lucie", "5704 Taylor", "5705 Pflugerville", "5703 Georgetown", "5719 Palmetto", "5707 Tomball", "5721 Summerfield", "5716 Broken Arrow", "5706 Georgetown", "5708 Cypress", "5718 Hudson", "5709 Katy", "5711 Houston", "5700 San Antonio", "5713 Edmond", "5714 Moore", "5701 San Antonio", "5702 Liberty Hill", "5715 Catoosa", "5717 Broken Arrow"] | ["Old River Winfree", "Houston", "Port Saint Lucie", "Taylor", "Pflugerville", "Georgetown", "Palmetto", "Tomball", "Summerfield", "Broken Arrow", "Georgetown", "Cypress", "Hudson", "Katy", "Houston", "San Antonio", "Edmond", "Moore", "San Antonio", "Liberty Hill", "Catoosa", "Broken Arrow"], ["TX", "TX", "FL", "TX", "TX", "TX", "FL", "TX", "FL", "OK", "TX", "TX", "FL", "TX", "TX", "TX", "OK", "OK", "TX", "TX", "OK", "OK"] | $60.0M | 7.8% | 5.81% | 2025 |
| Empire Mall | Sioux Falls, SD | $60.0M | 7.8% | 6.72% | 2025 |
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 | 26 of 26 |
| Classes with a current rating in the dataset | 0 of 26 |
| 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.