← BANK5 Trust 2024-5YR6 · Loan annex · CMBS market
- Deal
- BANK5 Trust 2024-5YR6
- Current balance
- $13.9M (September 2026)
- Share of deal
- 1.5%
- Status
- Matured balloon, non-performing
- DSCR (latest)
- 1.50
- Occupancy (latest)
- 83%
- Scheduled maturity
- 2029-02-11
Property and terms
| Property | SHERMAN OAKS FIRST PLAZA |
| Address | 14423-14457 VENTURA BOULEVARD; Sherman Oaks, CA 91423 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 62,483 |
| Year built | 1979 |
| Year last renovated | 2022 |
| Original balance | $14.0M |
| Current balance | $13.9M (September 2026) |
| Share of deal balance | 1.5% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | 02-08-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | 24 months |
| Scheduled maturity | 2029-02-11 |
| Prepayment lockout end | 08-10-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Wells Fargo Bank, National Association |
| Current status | Matured balloon, non-performing |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $30.0M | 09-26-2023 | MAI |
| Most recent reported | $22.5M | 2026-06-20 | MAI |
Change from securitization to the most recent reported valuation: -25.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| El Torito Restaurant | 8,860 | 08-31-2029 |
| Reins International California Inc | 3,813 | 05-31-2034 |
| Sunergy Solar Inc. | 3,623 | 03-06-2031 |
The three largest tenants as reported in the latest asset-level record.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| May 2024 | $14.0M | Current | 7.87% | 1.30 | 1.30 | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $14.0M | Current | 7.87% | 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 2024 | $14.0M | Current | 7.87% | 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 2024 | $14.0M | Current | 7.87% | 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 2024 | $14.0M | Current | 7.87% | 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 2024 | $14.0M | Current | 7.87% | 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 2024 | $14.0M | Current | 7.87% | 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 2024 | $14.0M | Current | 7.87% | 1.41 | 1.43 | 86% | $0 | 09-30-2024 | $1.8M | $626,624 | $1.2M | $1.2M |
| January 2025 | $14.0M | Current | 7.87% | 1.41 | 1.43 | 86% | $0 | 09-30-2024 | $1.8M | $626,624 | $1.2M | $1.2M |
| February 2025 | $14.0M | Current | 7.87% | 1.41 | 1.43 | 86% | $0 | 09-30-2024 | $1.8M | $626,624 | $1.2M | $1.2M |
| March 2025 | $14.0M | Current | 7.87% | 1.43 | 1.45 | 83% | $0 | 12-31-2024 | $2.4M | $788,363 | $1.6M | $1.6M |
| April 2025 | $14.0M | Current | 7.87% | 1.43 | 1.45 | 83% | $0 | 12-31-2024 | $2.4M | $788,363 | $1.6M | $1.6M |
| May 2025 | $14.0M | Current | 7.87% | 1.43 | 1.45 | 83% | $0 | 12-31-2024 | $2.4M | $788,363 | $1.6M | $1.6M |
| June 2025 | $14.0M | Current | 7.87% | 1.43 | 1.45 | 83% | $0 | 12-31-2024 | $2.4M | $788,363 | $1.6M | $1.6M |
| July 2025 | $14.0M | Current | 7.87% | 1.43 | 1.44 | 83% | $0 | 03-31-2025 | $579,862 | $182,600 | $397,262 | $392,508 |
| August 2025 | $14.0M | Current | 7.87% | 1.48 | 1.49 | 88% | $0 | 06-30-2025 | $1.2M | $392,705 | $832,038 | $822,531 |
| September 2025 | $14.0M | Current | 7.87% | 1.48 | 1.49 | 88% | $0 | 06-30-2025 | $1.2M | $392,705 | $832,038 | $822,531 |
| October 2025 | $14.0M | Current | 7.87% | 1.48 | 1.49 | 88% | $0 | 06-30-2025 | $1.2M | $392,705 | $832,038 | $822,531 |
| November 2025 | $14.0M | Current | 7.87% | 1.48 | 1.49 | 88% | $0 | 06-30-2025 | $1.2M | $392,705 | $832,038 | $822,531 |
| December 2025 | $14.0M | Current | 7.87% | 1.37 | 1.38 | 83% | $0 | 09-30-2025 | $1.8M | $592,517 | $1.2M | $1.1M |
| January 2026 | $14.0M | Current | 7.87% | 1.37 | 1.38 | 83% | $0 | 09-30-2025 | $1.8M | $592,517 | $1.2M | $1.1M |
| February 2026 | $14.0M | Current | 7.87% | 1.38 | 1.39 | 88% | $0 | 12-31-2025 | $2.4M | $821,248 | $1.6M | $1.5M |
| March 2026 | $14.0M | Current | 7.87% | 1.38 | 1.39 | 88% | $0 | 12-31-2025 | $2.4M | $821,248 | $1.6M | $1.5M |
| April 2026 | $14.0M | Current | 7.87% | 1.38 | 1.39 | 88% | $0 | 12-31-2025 | $2.4M | $821,248 | $1.6M | $1.5M |
| May 2026 | $14.0M | Matured balloon, non-performing | 7.87% | 1.50 | 1.52 | 83% | $101,393 | 03-31-2026 | $656,235 | $213,852 | $442,383 | $437,630 |
| June 2026 | $14.0M | Current | 7.87% | 1.50 | 1.52 | 83% | $0 | 03-31-2026 | $656,235 | $213,852 | $442,383 | $437,630 |
| July 2026 | $14.0M | Matured balloon, non-performing | 7.87% | 1.50 | 1.52 | 83% | $101,393 | 03-31-2026 | $656,235 | $213,852 | $442,383 | $437,630 |
| August 2026 | $14.0M | Matured balloon, non-performing | 7.87% | 1.50 | 1.52 | 83% | $101,391 | 03-31-2026 | $656,235 | $213,852 | $442,383 | $437,630 |
| September 2026 | $13.9M | Matured balloon, non-performing | 7.87% | 1.50 | 1.52 | 83% | $101,391 | 03-31-2026 | $656,235 | $213,852 | $442,383 | $437,630 |
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 |
|---|---|
| 2026-04-20 | Transferred to the special servicer |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.