← BMO 2025-5C11 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2025-5C11 Mortgage Trust
- Current balance
- $34.8M (September 2026)
- Share of deal
- 5.0%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2030-05-06
Property and terms
| Property | 146 Wythe Avenue (and 11 more properties) |
| Address | 146 Wythe Avenue; 21 Judge Street; 81 Olive Street; 113 N. 8th Street; 90 Berry Street; 436 Graham Avenue; 429 Graham Avenue; 14 Judge Street; 29 Orient Avenue; 24 Skillman Avenue; 792 Metropolitan Avenue; 137 N. 8th Street; Brooklyn, NY (and 11 more) 11249 |
| Property type | Multifamily |
| Units, beds or keys | ["6", "15", "9", "9", "8", "4", "5", "8", "7", "8", "6", "8"] |
| Net rentable square feet | not yet reported |
| Year built | not yet reported |
| Year last renovated | ["1999", "2011"] |
| Original balance | $34.8M |
| Current balance | $34.8M (September 2026) |
| Share of deal balance | 5.0% |
| Interest rate at origination | 6.75% |
| Current interest rate | 6.75% |
| Origination date | 05-01-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-05-06 |
| Prepayment lockout end | 11-05-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| 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 | $58.7M | 03-26-2025 | MAI |
| Most recent reported | not yet reported | not yet reported | ["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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 2025 | $34.8M | Current | 6.75% | 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 2025 | $34.8M | Current | 6.75% | 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 2025 | $34.8M | Current | 6.75% | 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 2025 | $34.8M | Current | 6.75% | 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 2025 | $34.8M | Current | 6.75% | 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 2025 | $34.8M | Current | 6.75% | 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 2025 | $34.8M | Current | 6.75% | 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 2026 | $34.8M | Current | 6.75% | 0.91 | 0.93 | 100% | $0 | 09-30-2025 | $3.8M | $1.6M | $2.2M | $2.2M |
| February 2026 | $34.8M | Current | 6.75% | 0.91 | 0.93 | 100% | $0 | 09-30-2025 | $3.8M | $1.6M | $2.2M | $2.2M |
| March 2026 | $34.8M | Current | 6.75% | 0.91 | 0.93 | 100% | $0 | 09-30-2025 | $3.8M | $1.6M | $2.2M | $2.2M |
| April 2026 | $34.8M | Current | 6.75% | 0.91 | 0.93 | 100% | $0 | 09-30-2025 | $3.8M | $1.6M | $2.2M | $2.2M |
| May 2026 | $34.8M | Current | 6.75% | 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 2026 | $34.8M | Current | 6.75% | 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 2026 | $34.8M | Current | 6.75% | 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 2026 | $34.8M | Current | 6.75% | 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 2026 | $34.8M | Current | 6.75% | 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.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.