← BBCMS Mortgage Trust 2024-5C31 · Loan annex · CMBS market
- Deal
- BBCMS Mortgage Trust 2024-5C31
- Current balance
- $30.0M (September 2026)
- Share of deal
- 3.4%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2029-10-06
Property and terms
| Property | Colony Square |
| Address | 1175 Peachtree Rd NE; Atlanta, GA 30361 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 1,085,612 |
| Year built | 1972 |
| Year last renovated | 2000 |
| Original balance | $30.0M |
| Current balance | $30.0M (September 2026) |
| Share of deal balance | 3.4% |
| Interest rate at origination | 7.38% |
| Current interest rate | 7.38% |
| Origination date | 10-02-2024 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2029-10-06 |
| Prepayment lockout end | 01-05-2027 |
| Yield maintenance end | 04-05-2029 |
| Servicer | Wells Fargo, NA |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal, German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $516.0M | 05-24-2024 | MAI |
| Most recent reported | $516.0M | 2024-05-24 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| JONES DAY | 115,000 | 11-30-2036 |
| RG N -ATLANTA XII, LLC | 42,273 | 05-31-2029 |
| WEBMD, LLC | 41,230 | 03-31-2028 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 2024 | $30.0M | Current | 7.38% | 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 2025 | $30.0M | Current | 7.38% | 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 2025 | $30.0M | Matured balloon, non-performing | 7.38% | not yet reported | not yet reported | not yet reported | $190,456 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2025 | $30.0M | Matured balloon, non-performing | 7.38% | not yet reported | not yet reported | not yet reported | $172,025 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $30.0M | Current | 7.38% | 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 |
| May 2025 | $30.0M | Current | 7.38% | 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 2025 | $30.0M | Current | 7.38% | 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 2025 | $30.0M | Current | 7.38% | 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 2025 | $30.0M | Current | 7.38% | 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 2025 | $30.0M | Current | 7.38% | 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 2025 | $30.0M | Current | 7.38% | 1.37 | 1.44 | 82% | $0 | 06-30-2025 | $47.2M | $19.3M | $27.9M | $26.6M |
| November 2025 | $30.0M | Current | 7.38% | 1.37 | 1.44 | 82% | $0 | 06-30-2025 | $47.2M | $19.3M | $27.9M | $26.6M |
| December 2025 | $30.0M | Current | 7.38% | 1.37 | 1.44 | 82% | $0 | 06-30-2025 | $47.2M | $19.3M | $27.9M | $26.6M |
| January 2026 | $30.0M | Current | 7.38% | 1.37 | 1.44 | 82% | $0 | 06-30-2025 | $47.2M | $19.3M | $27.9M | $26.6M |
| February 2026 | $30.0M | Current | 7.38% | 1.37 | 1.44 | 82% | $0 | 06-30-2025 | $47.2M | $19.3M | $27.9M | $26.6M |
| March 2026 | $30.0M | Matured balloon, non-performing | 7.38% | 1.37 | 1.44 | 82% | $172,025 | 06-30-2025 | $47.2M | $19.3M | $27.9M | $26.6M |
| April 2026 | $30.0M | Matured balloon, non-performing | 7.38% | 1.38 | 1.45 | 83% | $190,456 | 12-31-2025 | $48.6M | $20.3M | $28.2M | $26.9M |
| May 2026 | $30.0M | Current | 7.38% | 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 2026 | $30.0M | Current | 7.38% | 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 2026 | $30.0M | Current | 7.38% | 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 2026 | $30.0M | Current | 7.38% | 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 2026 | $30.0M | Current | 7.38% | 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 |
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.
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: BANK5 2024-5YR11; Benchmark 2024-V11 Mortgage Trust; Benchmark 2025-V13 Mortgage Trust; BMO 2024-5C7 Mortgage Trust; BMO 2024-5C8 Mortgage Trust.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.