5100 FARM TO MARKET 1960 ROAD WEST; Houston, TX 77069
Property type
Multifamily
Units, beds or keys
288
Net rentable square feet
not yet reported
Year built
1979
Year last renovated
2024
Original balance
$27.5M
Current balance
$27.5M (September 2026)
Share of deal balance
2.1%
Interest rate at origination
6.49%
Current interest rate
6.49%
Origination date
05-16-2025
Original term
60 months
Amortization term
not yet reported
Interest-only period
60 months
Scheduled maturity
2030-06-06
Prepayment lockout end
07-05-2026
Yield maintenance end
03-05-2030
Servicer
Trimont LLC
Loan servicer
not yet reported
Originator
Deutsche Bank AG, acting through its New York Branch
Current status
Current
Specially serviced now
Yes
Defeased
No
Valuation
Basis
Amount
Date
Source (as filed)
At securitization
$42.7M
04-17-2025
MAI
Monthly history
Month
Balance
Status
Rate
DSCR (NCF)
DSCR (NOI)
Occupancy
Advances
Financial period end
Revenue
Expenses
NOI
NCF
October 2025
$27.5M
Current
6.49%
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
$27.5M
Current
6.49%
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
$27.5M
30-59 days delinquent
6.49%
not yet reported
not yet reported
not yet reported
$148,672
not yet reported
not yet reported
not yet reported
not yet reported
not yet reported
January 2026
$27.5M
Current
6.49%
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
$27.5M
Matured balloon, non-performing
6.49%
not yet reported
not yet reported
not yet reported
$153,628
not yet reported
not yet reported
not yet reported
not yet reported
not yet reported
March 2026
$27.5M
Current
6.49%
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 2026
$27.5M
Current
6.49%
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 2026
$27.5M
Current
6.49%
1.13
1.17
92%
$0
03-31-2026
$3.6M
$1.5M
$2.1M
$2.0M
June 2026
$27.5M
Current
6.49%
1.13
1.17
92%
$0
03-31-2026
$3.6M
$1.5M
$2.1M
$2.0M
July 2026
$27.5M
Matured balloon, non-performing
6.49%
1.13
1.17
92%
$148,672
03-31-2026
$3.6M
$1.5M
$2.1M
$2.0M
August 2026
$27.5M
Current
6.49%
0.91
0.95
92%
$0
03-31-2026
$3.6M
$1.9M
$1.7M
$1.6M
September 2026
$27.5M
Current
6.49%
0.91
0.95
92%
$0
03-31-2026
$3.6M
$1.9M
$1.7M
$1.6M
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
December 2025
First reported 30 or more days delinquent
2026-06-30
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.