← BMO 2022-C1 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2022-C1 Mortgage Trust
- Current balance
- $32.9M (February 2022)
- Share of deal
- not yet reported
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2031-11-06
Property and terms
| Property | Victoria Village Apartments |
| Address | 1705 Jenkins Road; Pasadena, TX 77506 |
| Property type | Multifamily |
| Units, beds or keys | 612 |
| Net rentable square feet | not yet reported |
| Year built | 1972 |
| Year last renovated | 2018 |
| Original balance | $33.0M |
| Current balance | $32.9M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 4.49% |
| Current interest rate | 4.49% |
| Origination date | 11-01-2021 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | 11-05-2023 |
| Yield maintenance end | 08-05-2031 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Starwood Mortgage Capital LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $52.4M | 10-19-2021 | MAI |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| February 2022 | $32.9M | Current | 4.49% | 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 |
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.