← BMO 2024-5C8 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2024-5C8 Mortgage Trust
- Current balance
- $29.6M (September 2026)
- Share of deal
- 3.0%
- Status
- Current
- DSCR (latest)
- 1.76
- Occupancy (latest)
- 75%
- Scheduled maturity
- 2029-12-01
Property and terms
| Property | NEWPORT ON THE LEVEE |
| Address | 1 LEVEE WAY; Newport, KY 41071 |
| Property type | Mixed use |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 365,591 |
| Year built | 2001 |
| Year last renovated | 2021 |
| Original balance | $30.0M |
| Current balance | $29.6M (September 2026) |
| Share of deal balance | 3.0% |
| Interest rate at origination | 8.40% |
| Current interest rate | 8.40% |
| Origination date | 11-21-2024 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2029-12-01 |
| Prepayment lockout end | 12-31-2025 |
| Yield maintenance end | 05-31-2029 |
| Servicer | Wells Fargo Bank, NA |
| Loan servicer | not yet reported |
| Originator | Bank of Montreal |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $105.3M | 09-10-2024 | MAI |
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| AMC | 84,479 | 11-30-2032 |
| Velocity Esports Expansion | 24,947 | 12-31-2032 |
| Velocity Esports | 22,074 | 12-31-2032 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 2024 | $30.0M | Current | 8.40% | 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 2025 | $30.0M | Current | 8.40% | 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 2025 | $30.0M | Current | 8.40% | 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 |
| March 2025 | $29.9M | Current | 8.40% | 1.19 | 1.33 | 80% | $0 | 12-31-2024 | $15.5M | $10.4M | $5.1M | $4.6M |
| April 2025 | $29.9M | Current | 8.40% | 1.06 | 1.20 | 80% | $0 | 12-31-2024 | $13.8M | $9.2M | $4.6M | $4.1M |
| May 2025 | $29.9M | Current | 8.40% | 1.17 | 1.31 | 77% | $0 | 03-31-2025 | $3.3M | $2.0M | $1.3M | $1.1M |
| June 2025 | $29.9M | Current | 8.40% | 1.17 | 1.31 | 77% | $0 | 03-31-2025 | $3.3M | $2.0M | $1.3M | $1.1M |
| July 2025 | $29.9M | Current | 8.40% | 1.17 | 1.31 | 77% | $0 | 03-31-2025 | $3.3M | $2.0M | $1.3M | $1.1M |
| August 2025 | $29.9M | Current | 8.40% | 1.66 | 1.80 | 77% | $0 | 06-30-2025 | $7.5M | $4.1M | $3.4M | $3.2M |
| September 2025 | $29.9M | Current | 8.40% | 1.66 | 1.80 | 77% | $0 | 06-30-2025 | $7.5M | $4.1M | $3.4M | $3.2M |
| October 2025 | $29.8M | Current | 8.40% | 1.66 | 1.80 | 77% | $0 | 06-30-2025 | $7.5M | $4.1M | $3.4M | $3.2M |
| November 2025 | $29.8M | Current | 8.40% | 1.66 | 1.80 | 71% | $0 | 09-30-2025 | $11.6M | $6.4M | $5.2M | $4.8M |
| December 2025 | $29.8M | Current | 8.40% | 1.66 | 1.80 | 71% | $0 | 09-30-2025 | $11.6M | $6.4M | $5.2M | $4.8M |
| January 2026 | $29.8M | Current | 8.40% | 1.66 | 1.80 | 71% | $0 | 09-30-2025 | $11.6M | $6.4M | $5.2M | $4.8M |
| February 2026 | $29.8M | Current | 8.40% | 1.63 | 1.76 | 76% | $0 | 12-31-2025 | $15.1M | $8.4M | $6.8M | $6.2M |
| March 2026 | $29.7M | Current | 8.40% | 1.63 | 1.76 | 76% | $0 | 12-31-2025 | $15.1M | $8.4M | $6.8M | $6.2M |
| April 2026 | $29.7M | Current | 8.40% | 1.63 | 1.76 | 76% | $0 | 12-31-2025 | $15.1M | $8.4M | $6.8M | $6.2M |
| May 2026 | $29.7M | Current | 8.40% | 1.63 | 1.76 | 76% | $0 | 12-31-2025 | $15.1M | $8.4M | $6.8M | $6.2M |
| June 2026 | $29.7M | Current | 8.40% | 1.32 | 1.46 | 76% | $0 | 03-31-2026 | $3.6M | $2.2M | $1.4M | $1.3M |
| July 2026 | $29.7M | Current | 8.40% | 1.32 | 1.46 | 76% | $0 | 03-31-2026 | $3.6M | $2.2M | $1.4M | $1.3M |
| August 2026 | $29.7M | Current | 8.40% | 1.76 | 1.90 | 75% | $0 | 06-30-2026 | $8.0M | $4.3M | $3.7M | $3.4M |
| September 2026 | $29.6M | Current | 8.40% | 1.76 | 1.90 | 75% | $0 | 06-30-2026 | $8.0M | $4.3M | $3.7M | $3.4M |
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 2025-5C10 Mortgage Trust.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.