← BMO 2022-C1 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2022-C1 Mortgage Trust
- Current balance
- $15.4M (September 2026)
- Share of deal
- 1.4%
- Status
- 90+ days delinquent
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2029-12-06
Property and terms
| Property | Travelodge - 2307 Wyoming Avenue (and 43 more properties) |
| Address | 2307 Wyoming Avenue; 2111 Camino Del Llano; 1170 West Flaming Gorge Way; 1731 South Sunridge Drive; 451 Halligan Drive; 1608 West Business Highway 60; 1127 Pony Express Highway; 1130B East 16th Street; 2680 Airport Road; 720 Royal Parkway; 1051 North Market Street; 2700 North Diers Parkway; 95 Spruce Road; 2545 Cornhusker Highway; 1110 Southeast 4th Street; 2300 Valley West Court; 800 West Laramie Street; 22 North Frontage Road; 123 Westvaco Road; 2006 North Merrill Avenue; 1710 Jefferson Street; 1625 Stillwater Avenue; 8233 Airline Highway; 6390 US-93; 707 East Webster Street; 777 West Highway 21; 3522 North Highway 59; 108 6th Avenue; 2200 East South Avenue; 128 South Willow Road; 1005 Highway 285; 3431 14th Avenue; 2505 US 69; 3475 Union Road; 1706 North Park Drive; 2005 Daley Street; 1177 East 16th Street; 35450 Yermo Road; 2407 East Holland Avenue; 620 Souder Road; 100 15th Street Southeast; 109 East Commerce Street; 4000 Siskiyou Avenue; 98 Moffat Avenue; Gillette, WY (and 43 more) 82718 |
| Property type | Other (code 98) |
| Units, beds or keys | ["0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0", "0"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["2017", "2017", "2016", "2017", "2017", "2016", "2018", "2016", "2017", "2015", "2014", "2017", "2017", "2016", "2014", "2017", "2017", "2014", "2017"] |
| Original balance | $20.0M |
| Current balance | $15.4M (September 2026) |
| Share of deal balance | 1.4% |
| Interest rate at origination | 4.85% |
| Current interest rate | 4.85% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 270 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-12-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | UBS AG |
| Current status | 90+ days delinquent |
| Specially serviced now | Yes |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| Most recent reported | not yet reported | not yet reported | ["MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI", "MAI"] |
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 2022 | $18.9M | not yet reported | 4.85% | 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 2022 | $18.8M | not yet reported | 4.85% | 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 2022 | $18.8M | not yet reported | 4.85% | 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 2022 | $18.7M | not yet reported | 4.85% | 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 2022 | $18.7M | not yet reported | 4.85% | 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 2022 | $18.6M | not yet reported | 4.85% | 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 2022 | $18.6M | not yet reported | 4.85% | 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 2022 | $18.6M | not yet reported | 4.85% | 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 2022 | $18.5M | not yet reported | 4.85% | 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 2022 | $18.5M | not yet reported | 4.85% | 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 2023 | $18.4M | not yet reported | 4.85% | 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 2023 | $18.4M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2023 | $18.3M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2023 | $18.3M | not yet reported | 4.85% | 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 2023 | $18.2M | not yet reported | 4.85% | 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 2023 | $18.2M | not yet reported | 4.85% | 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 2023 | $18.1M | not yet reported | 4.85% | 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 2023 | $18.1M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2023 | $18.0M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2023 | $18.0M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2023 | $17.9M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2023 | $17.9M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2024 | $17.8M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2024 | $17.8M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2024 | $17.7M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2024 | $17.7M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2024 | $17.7M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,769 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $17.6M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2024 | $17.6M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,770 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2024 | $17.5M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,768 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2024 | $17.5M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2024 | $17.4M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2024 | $16.8M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,768 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2024 | $16.7M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2025 | $16.6M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2025 | $16.6M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,771 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2025 | $16.5M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $16.5M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,800 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2025 | $16.4M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $16.4M | not yet reported | 4.85% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $16.4M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,801 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $16.4M | 30-59 days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $243,601 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $16.3M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,800 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $16.2M | Matured balloon, non-performing | 4.85% | not yet reported | not yet reported | not yet reported | $121,802 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2025 | $16.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $974,404 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2025 | $16.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $1.1M | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2026 | $16.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $1.2M | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2026 | $16.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $1.3M | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2026 | $16.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $1.5M | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | $16.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $1.6M | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2026 | $16.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $1.7M | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $15.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $851,999 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $15.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $973,209 | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $15.5M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $1.1M | 12-31-2023 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $15.4M | 90+ days delinquent | 4.85% | not yet reported | not yet reported | not yet reported | $972,599 | 12-31-2023 | 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.
Status timeline
| Date | Event |
|---|---|
| 2024-04-30 | Transferred to the special servicer |
| August 2025 | First reported 30 or more days delinquent |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.