← BANK5 2023-5YR1 · Loan annex · CMBS market
- Deal
- BANK5 2023-5YR1
- Current balance
- not yet reported
- Share of deal
- not yet reported
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2028-01-19
Property and terms
| Property | Brandywine Strategic Office Portfolio |
| 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 | $81.2M |
| Current balance | not yet reported |
| Share of deal balance | not yet reported |
| Interest rate at origination | 5.88% |
| Current interest rate | 0.00% |
| Origination date | 01-19-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-01-19 |
| Prepayment lockout end | 04-05-2025 |
| Yield maintenance end | 08-05-2027 |
| Servicer | not yet reported |
| Loan servicer | not yet reported |
| Originator | WFB/BANA/CREFI |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $617.2M | not yet reported | not yet reported |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| April 2023 | $81.2M | Current | 5.88% | 2.02 | 2.02 | 98% | $0 | 11-30-2022 | $49.8M | $20.2M | $29.5M | $29.5M |
| May 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2024 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2024 | $18.1M | Current | 5.88% | not yet reported | not yet reported | not yet reported | $0 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2024 | $18.1M | Current | 5.88% | 2.32 | 2.54 | 98% | $0 | 12-31-2023 | $59.9M | $22.8M | $37.1M | $33.9M |
| May 2024 | $18.1M | Current | 5.88% | 2.32 | 2.54 | 98% | $0 | 12-31-2023 | $59.9M | $22.8M | $37.1M | $33.9M |
| June 2024 | $18.1M | Current | 5.88% | 2.32 | 2.54 | 98% | $0 | 12-31-2023 | $59.9M | $22.8M | $37.1M | $33.9M |
| July 2024 | $18.1M | Current | 5.88% | 2.32 | 2.54 | 98% | $0 | 12-31-2023 | $59.9M | $22.8M | $37.1M | $33.9M |
| August 2024 | $18.1M | Current | 5.88% | 2.32 | 2.54 | 98% | $0 | 12-31-2023 | $59.9M | $22.8M | $37.1M | $33.9M |
| September 2024 | $18.1M | Current | 5.88% | 2.32 | 2.54 | 98% | $0 | 12-31-2023 | $59.9M | $22.8M | $37.1M | $33.9M |
| October 2024 | $18.1M | Current | 5.88% | 2.64 | 2.87 | 98% | $0 | 06-30-2024 | $32.4M | $11.5M | $20.9M | $19.3M |
| November 2024 | $18.1M | Current | 5.88% | 2.64 | 2.87 | 98% | $0 | 06-30-2024 | $32.4M | $11.5M | $20.9M | $19.3M |
| December 2024 | $18.1M | Current | 5.88% | 2.64 | 2.87 | 98% | $0 | 06-30-2024 | $32.4M | $11.5M | $20.9M | $19.3M |
| January 2025 | $18.1M | Current | 5.88% | 2.64 | 2.87 | 98% | $0 | 06-30-2024 | $32.4M | $11.5M | $20.9M | $19.3M |
| February 2025 | $18.1M | Current | 5.88% | 2.69 | 2.92 | 97% | $0 | 09-30-2024 | $49.5M | $17.5M | $31.9M | $29.5M |
| March 2025 | $18.1M | Current | 5.88% | 2.69 | 2.92 | 97% | $0 | 09-30-2024 | $49.5M | $17.5M | $31.9M | $29.5M |
| April 2025 | $18.1M | Current | 5.88% | 2.69 | 2.92 | 97% | $0 | 09-30-2024 | $49.5M | $17.5M | $31.9M | $29.5M |
| May 2025 | $18.1M | Current | 5.88% | 2.69 | 2.92 | 97% | $0 | 09-30-2024 | $49.5M | $17.5M | $31.9M | $29.5M |
| June 2025 | $18.1M | Current | 5.88% | 2.63 | 2.86 | 97% | $0 | 12-31-2024 | $65.2M | $23.5M | $41.7M | $38.5M |
| July 2025 | $18.1M | Current | 5.88% | 2.63 | 2.86 | 97% | $0 | 12-31-2024 | $65.2M | $23.5M | $41.7M | $38.5M |
| August 2025 | $18.1M | Current | 5.88% | 2.63 | 2.86 | 97% | $0 | 12-31-2024 | $65.2M | $23.5M | $41.7M | $38.5M |
| September 2025 | $18.1M | Current | 5.88% | 2.63 | 2.86 | 97% | $0 | 12-31-2024 | $65.2M | $23.5M | $41.7M | $38.5M |
| October 2025 | $0 | Current | 5.88% | 2.63 | 2.86 | 97% | $0 | 12-31-2024 | $65.2M | $23.5M | $41.7M | $38.5M |
| November 2025 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2025 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | not yet reported | not yet reported | 0.00% | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
Revenue, expenses, net operating income (NOI) and net cash flow (NCF) are the most recent financials reported as of each month, for the financial period ending on the date shown. DSCR is debt service coverage on the net cash flow and net operating income bases as reported.
Status timeline
| Date | Event |
|---|---|
| 2025-10-11 | Liquidated |
Also filed in other trusts
Loans are sometimes split across trusts (pari passu), and each trust files the loan at its whole-loan amount. A loan with the same property name and origination date is filed in: Bank 2023-BNK45; BBCMS Mortgage Trust 2023-C19.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.