← BMO 2023-5C2 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2023-5C2 Mortgage Trust
- Current balance
- $9.0M (September 2026)
- Share of deal
- 1.2%
- Status
- not yet reported
- DSCR (latest)
- 1.63
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2028-09-06
Property and terms
| Property | 325 West Side Avenue |
| Address | 325 West Side Avenue; Jersey City, NJ 07305 |
| Property type | Office |
| Units, beds or keys | 0 |
| Net rentable square feet | 41,477 |
| Year built | 2012 |
| Year last renovated | not yet reported |
| Original balance | $9.0M |
| Current balance | $9.0M (September 2026) |
| Share of deal balance | 1.2% |
| Interest rate at origination | 7.95% |
| Current interest rate | 7.95% |
| Origination date | 08-24-2023 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2028-09-06 |
| Prepayment lockout end | 06-05-2028 |
| Yield maintenance end | not yet reported |
| Servicer | KeyBank Real Estate Capital |
| Loan servicer | not yet reported |
| Originator | DBR Investments Co. Limited |
| Current status | not yet reported |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $16.4M | 06-15-2023 | MAI |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| GSA | 41,477 | 03-25-2027 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| November 2023 | $9.0M | Current | 7.95% | 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 |
| December 2023 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| January 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| February 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| March 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| April 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| May 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| June 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 0% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| July 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 100% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| August 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 100% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| September 2024 | $9.0M | not yet reported | 7.95% | 0.00 | 0.00 | 100% | $0 | not yet reported | $0 | $0 | $0 | $0 |
| October 2024 | $9.0M | not yet reported | 7.95% | 1.64 | 1.79 | 100% | $0 | 06-30-2024 | $863,812 | $212,328 | $651,484 | $597,564 |
| November 2024 | $9.0M | not yet reported | 7.95% | 1.64 | 1.79 | 100% | $0 | 06-30-2024 | $863,812 | $212,328 | $651,484 | $597,564 |
| December 2024 | $9.0M | Matured balloon, non-performing | 7.95% | 1.65 | 1.79 | 100% | $59,514 | 09-30-2024 | $1.3M | $317,840 | $979,637 | $898,757 |
| January 2025 | $9.0M | Matured balloon, non-performing | 7.95% | 1.65 | 1.79 | 100% | $61,497 | 09-30-2024 | $1.3M | $317,840 | $979,637 | $898,757 |
| February 2025 | $9.0M | 30-59 days delinquent | 7.95% | 1.65 | 1.79 | 100% | $122,995 | 09-30-2024 | $1.3M | $317,840 | $979,637 | $898,757 |
| March 2025 | $9.0M | not yet reported | 7.95% | 1.65 | 1.79 | 100% | $0 | 09-30-2024 | $1.3M | $317,840 | $979,637 | $898,757 |
| April 2025 | $9.0M | not yet reported | 7.95% | 1.62 | 1.77 | 100% | $0 | 12-31-2024 | $1.7M | $447,438 | $1.3M | $1.2M |
| May 2025 | $9.0M | not yet reported | 7.95% | 1.62 | 1.77 | 100% | $0 | 12-31-2024 | $1.7M | $447,438 | $1.3M | $1.2M |
| June 2025 | $9.0M | Matured balloon, non-performing | 7.95% | 1.58 | 1.72 | 100% | $61,518 | 03-31-2025 | $1.7M | $488,387 | $1.2M | $1.1M |
| July 2025 | $9.0M | not yet reported | 7.95% | 1.58 | 1.72 | 100% | $0 | 03-31-2025 | $1.7M | $488,387 | $1.2M | $1.1M |
| August 2025 | $9.0M | not yet reported | 7.95% | 1.58 | 1.72 | 100% | $0 | 03-31-2025 | $1.7M | $488,387 | $1.2M | $1.1M |
| September 2025 | $9.0M | Matured balloon, non-performing | 7.95% | 1.60 | 1.75 | 100% | $61,518 | 06-30-2025 | $868,327 | $237,147 | $631,179 | $577,259 |
| October 2025 | $9.0M | not yet reported | 7.95% | 1.60 | 1.75 | 100% | $0 | 06-30-2025 | $868,327 | $237,147 | $631,179 | $577,259 |
| November 2025 | $9.0M | not yet reported | 7.95% | 1.60 | 1.75 | 100% | $0 | 06-30-2025 | $868,327 | $237,147 | $631,179 | $577,259 |
| December 2025 | $9.0M | not yet reported | 7.95% | 1.57 | 1.72 | 100% | $0 | 09-30-2025 | $1.7M | $493,876 | $1.2M | $1.1M |
| January 2026 | $9.0M | Matured balloon, non-performing | 7.95% | 1.58 | 1.73 | 100% | $61,518 | 09-30-2025 | $1.7M | $488,931 | $1.3M | $1.1M |
| February 2026 | $9.0M | Matured balloon, non-performing | 7.95% | 1.58 | 1.73 | 100% | $61,518 | 09-30-2025 | $1.7M | $488,931 | $1.3M | $1.1M |
| March 2026 | $9.0M | not yet reported | 7.95% | 1.58 | 1.73 | 100% | $0 | 09-30-2025 | $1.7M | $488,931 | $1.3M | $1.1M |
| April 2026 | $9.0M | not yet reported | 7.95% | 1.63 | 1.78 | 100% | $0 | 12-31-2025 | $1.9M | $597,017 | $1.3M | $1.2M |
| May 2026 | $9.0M | Matured balloon, non-performing | 7.95% | 1.63 | 1.78 | 100% | $59,533 | 12-31-2025 | $1.9M | $597,017 | $1.3M | $1.2M |
| June 2026 | $9.0M | not yet reported | 7.95% | 1.63 | 1.78 | 100% | $0 | 12-31-2025 | $1.9M | $597,017 | $1.3M | $1.2M |
| July 2026 | $9.0M | not yet reported | 7.95% | 1.63 | 1.78 | 100% | $0 | 12-31-2025 | $1.9M | $597,017 | $1.3M | $1.2M |
| August 2026 | $9.0M | Matured balloon, non-performing | 7.95% | 1.63 | 1.78 | 100% | $61,518 | 12-31-2025 | $1.9M | $597,017 | $1.3M | $1.2M |
| September 2026 | $9.0M | not yet reported | 7.95% | 1.63 | 1.78 | 100% | $0 | 12-31-2025 | $1.9M | $597,017 | $1.3M | $1.2M |
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 |
|---|---|
| February 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.