← BMO 2023-5C1 Mortgage Trust (segment D01, CIK 1984246) · Loan annex · CMBS market
- Deal
- BMO 2023-5C1 Mortgage Trust (segment D01, CIK 1984246)
- Current balance
- $52.0M (August 2023)
- Share of deal
- 6.8%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2028-05-01
Property and terms
| Property | Cumberland Mall |
| Address | 2860 Cumberland Mall Southeast; Atlanta, GA 30339 |
| Property type | Retail |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 709,318 |
| Year built | 1973 |
| Year last renovated | 2016 |
| Original balance | $52.0M |
| Current balance | $52.0M (August 2023) |
| Share of deal balance | 6.8% |
| Interest rate at origination | 7.87% |
| Current interest rate | 7.87% |
| Origination date | 04-14-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-05-01 |
| Prepayment lockout end | 01-31-2028 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Deutsche Bank AG; New York Branch; Bank of Montreal; Morgan Stanley Bank, N.A. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $368.0M | 02-28-2023 | MAI |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Costco | 147,409 | 11-30-2026 |
| Round 1 Bowling & Amusement | 83,600 | 02-28-2031 |
| Dick's Sporting Goods | 70,984 | 01-31-2031 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| August 2023 | $52.0M | Current | 7.87% | 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: Bank 2023-BNK46; Benchmark 2023-V2 Mortgage Trust; MSWF Commercial Mortgage Trust 2023-1.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.