← BBCMS Mortgage Trust 2025-C35 · Loan annex · CMBS market
- Deal
- BBCMS Mortgage Trust 2025-C35
- Current balance
- $33.2M (September 2026)
- Share of deal
- 4.2%
- Status
- Current
- DSCR (latest)
- 1.68
- Occupancy (latest)
- 95%
- Scheduled maturity
- 2035-07-06
Property and terms
| Property | Davis Ford Crossing |
| Address | 9860, 9870-9890 Liberia Avenue 10055 Wellington Rd, 9898-9972 Liberia Ave; Manassas, VA 20110 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 155,061 |
| Year built | 1990 |
| Year last renovated | 2015 |
| Original balance | $33.2M |
| Current balance | $33.2M (September 2026) |
| Share of deal balance | 4.2% |
| Interest rate at origination | 6.66% |
| Current interest rate | 6.66% |
| Origination date | 06-25-2025 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2035-07-06 |
| Prepayment lockout end | 01-05-2035 |
| Yield maintenance end | not yet reported |
| Servicer | Midland |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $49.4M | 04-12-2025 | MAI |
| Most recent reported | $49.4M | 2025-04-12 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| LA Fitness #48630 | 45,000 | 06-30-2029 |
| Staples #1647 | 20,495 | 05-31-2031 |
| Petco Animal Supplies Stores #28 | 10,287 | 01-31-2029 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| July 2025 | $33.2M | Matured balloon, performing | 6.66% | 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 | $33.2M | Current | 6.66% | 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 | $33.2M | Current | 6.66% | 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 | $33.2M | Current | 6.66% | 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 2025 | $33.2M | Current | 6.66% | 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 2025 | $33.2M | Current | 6.66% | 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 2026 | $33.2M | Current | 6.66% | 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 2026 | $33.2M | Current | 6.66% | 1.40 | 1.48 | 95% | $0 | 12-31-2025 | $4.6M | $1.2M | $3.3M | $3.1M |
| March 2026 | $33.2M | Current | 6.66% | 1.40 | 1.48 | 95% | $0 | 12-31-2025 | $4.6M | $1.2M | $3.3M | $3.1M |
| April 2026 | $33.2M | Current | 6.66% | 1.40 | 1.48 | 95% | $0 | 12-31-2025 | $4.6M | $1.2M | $3.3M | $3.1M |
| May 2026 | $33.2M | Current | 6.66% | 1.68 | 1.75 | 95% | $0 | 03-31-2026 | $1.3M | $319,789 | $984,864 | $940,775 |
| June 2026 | $33.2M | Current | 6.66% | 1.68 | 1.75 | 95% | $0 | 03-31-2026 | $1.3M | $319,789 | $984,864 | $940,775 |
| July 2026 | $33.2M | Current | 6.66% | 1.68 | 1.75 | 95% | $0 | 03-31-2026 | $1.3M | $319,789 | $984,864 | $940,775 |
| August 2026 | $33.2M | Current | 6.66% | 1.68 | 1.75 | 95% | $0 | 03-31-2026 | $1.3M | $319,789 | $984,864 | $940,775 |
| September 2026 | $33.2M | Current | 6.66% | 1.68 | 1.75 | 95% | $0 | 03-31-2026 | $1.3M | $319,789 | $984,864 | $940,775 |
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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.