← Benchmark 2024-V5 Mortgage Trust · Loan annex · CMBS market
- Deal
- Benchmark 2024-V5 Mortgage Trust
- Current balance
- $60.0M (September 2026)
- Share of deal
- 6.8%
- Status
- Current
- DSCR (latest)
- 1.86
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2028-12-06
Property and terms
| Property | 1111 Izaak Walton Road (and 5 more properties) |
| Address | 1111 Izzak Walton Road 150 South Street; 2000 Bolton Street; 6420 Glenn Highway Road; 1 International Drive; 645 East Broad Street; 4825 Hoffman Street; Seward, NE (and 5 more) 68434 |
| Property type | Multiple property types |
| Units, beds or keys | not yet reported |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2012", "2022", "1996", "2022"] |
| Original balance | $60.0M |
| Current balance | $60.0M (September 2026) |
| Share of deal balance | 6.8% |
| Interest rate at origination | 7.58% |
| Current interest rate | 7.58% |
| Origination date | 11-17-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-12-06 |
| Prepayment lockout end | 01-05-2025 |
| Yield maintenance end | 08-05-2028 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited, Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $102.2M | not yet reported | not yet reported |
| Most recent reported | not yet reported | not yet reported | ["MAI", "MAI", "MAI", "MAI", "MAI", "MAI"] |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Tenneco Inc. | 1,455,741 | 06-01-2043 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| January 2024 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 2024 | $60.0M | Current | 7.58% | 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 2024 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 3.56 | 3.66 | 100% | $0 | 06-30-2024 | $8.8M | $346,402 | $8.4M | $8.2M |
| January 2025 | $60.0M | Current | 7.58% | 3.56 | 3.66 | 100% | $0 | 06-30-2024 | $8.8M | $346,402 | $8.4M | $8.2M |
| February 2025 | $60.0M | Current | 7.58% | 1.42 | 1.46 | 100% | $0 | 06-30-2024 | $8.8M | $346,402 | $8.4M | $8.2M |
| March 2025 | $60.0M | Current | 7.58% | 1.42 | 1.46 | 100% | $0 | 06-30-2024 | $8.8M | $346,402 | $8.4M | $8.2M |
| April 2025 | $60.0M | Current | 7.58% | 1.78 | 1.83 | 100% | $0 | 09-30-2024 | $8.8M | $363,129 | $8.4M | $8.2M |
| May 2025 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 1.81 | 1.86 | 100% | $0 | 03-31-2025 | $2.3M | $111,226 | $2.1M | $2.1M |
| August 2025 | $60.0M | Current | 7.58% | 1.81 | 1.86 | 100% | $0 | 03-31-2025 | $2.3M | $111,226 | $2.1M | $2.1M |
| September 2025 | $60.0M | Current | 7.58% | 1.81 | 1.86 | 100% | $0 | 03-31-2025 | $2.3M | $111,226 | $2.1M | $2.1M |
| October 2025 | $60.0M | Current | 7.58% | 1.81 | 1.86 | 100% | $0 | 06-30-2025 | $9.0M | $439,044 | $8.6M | $8.4M |
| November 2025 | $60.0M | Current | 7.58% | 1.81 | 1.86 | 100% | $0 | 06-30-2025 | $9.0M | $439,044 | $8.6M | $8.4M |
| December 2025 | $60.0M | Current | 7.58% | 1.81 | 1.86 | 100% | $0 | 06-30-2025 | $9.0M | $439,044 | $8.6M | $8.4M |
| January 2026 | $60.0M | Current | 7.58% | 1.82 | 1.87 | 100% | $0 | 09-30-2025 | $9.1M | $457,725 | $8.6M | $8.4M |
| February 2026 | $60.0M | Current | 7.58% | 1.82 | 1.87 | 100% | $0 | 09-30-2025 | $9.1M | $457,725 | $8.6M | $8.4M |
| March 2026 | $60.0M | Current | 7.58% | 1.82 | 1.87 | 100% | $0 | 09-30-2025 | $9.1M | $457,725 | $8.6M | $8.4M |
| April 2026 | $60.0M | Current | 7.58% | 1.82 | 1.87 | 100% | $0 | 09-30-2025 | $9.1M | $457,725 | $8.6M | $8.4M |
| May 2026 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 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 | $60.0M | Current | 7.58% | 1.86 | 1.91 | 100% | $0 | 03-31-2026 | $2.3M | $122,952 | $2.2M | $2.1M |
| August 2026 | $60.0M | Current | 7.58% | 1.86 | 1.91 | 100% | $0 | 03-31-2026 | $2.3M | $122,952 | $2.2M | $2.1M |
| September 2026 | $60.0M | Current | 7.58% | 1.86 | 1.91 | 100% | $0 | 03-31-2026 | $2.3M | $122,952 | $2.2M | $2.1M |
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.