← BMO 2022-C1 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2022-C1 Mortgage Trust
- Current balance
- $45.0M (February 2022)
- Share of deal
- not yet reported
- Status
- Matured balloon, performing
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2032-02-06
Property and terms
| Property | 360 Rosemary |
| Address | 360 South Rosemary Avenue; West Palm Beach, FL 33401 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 313,002 |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $45.0M |
| Current balance | $45.0M (February 2022) |
| Share of deal balance | not yet reported |
| Interest rate at origination | 3.95% |
| Current interest rate | 3.95% |
| Origination date | 01-18-2022 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2032-02-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | 07-05-2031 |
| Servicer | KeyBank National Association |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Matured balloon, performing |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $319.0M | 12-01-2023 | MAI |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| New Day | 56,048 | 12-31-2032 |
| Goldman Sachs | 39,757 | 09-30-2032 |
| Comvest | 39,119 | 03-31-2033 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| February 2022 | $45.0M | Matured balloon, performing | 3.95% | 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: BMO 2022-C2 Mortgage Trust; Citigroup Commercial Mortgage Trust 2022-GC48.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.