← BMO 2022-C1 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2022-C1 Mortgage Trust
- Current balance
- $40.0M (September 2026)
- Share of deal
- 3.6%
- Status
- not yet reported
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2031-11-06
Property and terms
| Property | Cambridge Commons (and 33 more properties) |
| Address | 4964 Oakhurst Drive; 100 Indian Lake Drive; 302 West General Stewart Way; 1410 Sheridan Drive; 3155 Harshman Drive; 2202 Roseanne Court; 2069 Olivewood Drive; 2760 Cherry Glen Way; 1050 Plumrose Drive; 4542 Kalida Avenue; 701 North Union Road; 8324 Millwheel Drive; 5554 Covert Drive; 2531 Arborview Drive; 4958 Dawn Drive; 1367 Beeler Drive; 1295 Harbins Road; 1 Plaza Drive; 2346 Parkgreen Place; 2230 Applegate Drive; 799 17th Street Northwest; 200 Crane Drive; 3648 Wales Avenue Northwest; 710 Mason Terrace; 6677 Guinevere Drive; 7980 Dunston Drive; 6300 Oakley Road; 604 Hillcrest Parkway; 750 Northern Avenue; 1095 Beech Street; 2015 North McCord Road; 4804 West Bancroft Street; 3714 Bartlett Avenue; 798 Straub Road West; Indianapolis, IN (and 33 more) 46254 |
| Property type | Multifamily |
| Units, beds or keys | ["235", "243", "190", "157", "149", "131", "128", "137", "143", "110", "130", "115", "89", "100", "83", "77", "72", "64", "100", "58", "60", "60", "63", "60", "60", "60", "60", "60", "47", "51", "58", "50", "49", "50"] |
| Net rentable square feet | not yet reported |
| Year built | 1985 |
| Year last renovated | not yet reported |
| Original balance | $40.0M |
| Current balance | $40.0M (September 2026) |
| Share of deal balance | 3.6% |
| Interest rate at origination | 3.72% |
| Current interest rate | 3.72% |
| Origination date | not yet reported |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 82 months |
| Scheduled maturity | 2031-11-06 |
| Prepayment lockout end | not yet reported |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | BMO, SMC |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $20.5M | 09-30-2021 | not yet reported |
| Most recent reported | $20.5M | 2021-09-30 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Monthly history
| Month | Balance | Status | Rate | DSCR (NCF) | DSCR (NOI) | Occupancy | Advances | Financial period end | Revenue | Expenses | NOI | NCF |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 2022 | $40.0M | not yet reported | 3.72% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| April 2022 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2022 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2022 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2023 | $40.0M | not yet reported | 3.72% | 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 |
| February 2023 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 |
| April 2023 | $40.0M | not yet reported | 3.72% | 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 |
| May 2023 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 2023 | $40.0M | not yet reported | 3.72% | 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 2023 | $40.0M | not yet reported | 3.72% | 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 2023 | $40.0M | not yet reported | 3.72% | 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 2023 | $40.0M | not yet reported | 3.72% | 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 2024 | $40.0M | not yet reported | 3.72% | 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 |
| February 2024 | $40.0M | not yet reported | 3.72% | 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 |
| March 2024 | $40.0M | not yet reported | 3.72% | 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 2024 | $40.0M | not yet reported | 3.72% | 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 |
| May 2024 | $40.0M | not yet reported | 3.72% | 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 |
| June 2024 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 |
| August 2024 | $40.0M | not yet reported | 3.72% | 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 |
| September 2024 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | 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 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2024 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2024 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| October 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| November 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 06-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| December 2025 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| January 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| February 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| March 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 09-30-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| April 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| May 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| July 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| August 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | not yet reported | not yet reported | not yet reported | not yet reported |
| September 2026 | $40.0M | not yet reported | 3.72% | not yet reported | not yet reported | not yet reported | $0 | 12-31-2025 | 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.