← BMO 2025-5C13 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2025-5C13 Mortgage Trust
- Current balance
- $54.0M (September 2026)
- Share of deal
- 9.8%
- Status
- Current
- DSCR (latest)
- 1.25
- Occupancy (latest)
- 87%
- Scheduled maturity
- 2030-12-06
Property and terms
| Property | The Rockwell |
| Address | 585 North Avenue; New Rochelle, NY 10801 |
| Property type | Multifamily |
| Units, beds or keys | 114 |
| Net rentable square feet | not yet reported |
| Year built | 2021 |
| Year last renovated | not yet reported |
| Original balance | $54.0M |
| Current balance | $54.0M (September 2026) |
| Share of deal balance | 9.8% |
| Interest rate at origination | 5.83% |
| Current interest rate | 5.83% |
| Origination date | 11-25-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-12-06 |
| Prepayment lockout end | 12-05-2026 |
| Yield maintenance end | 06-05-2030 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | 3650 Capital SCF LOE I(A), LLC |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $86.7M | 10-16-2025 | MAI |
| Most recent reported | $86.7M | 2025-10-16 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 2025 | $54.0M | Current | 5.83% | 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 | $54.0M | Current | 5.83% | 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 2026 | $54.0M | Current | 5.83% | 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 2026 | $54.0M | Current | 5.83% | 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 |
| April 2026 | $54.0M | Current | 5.83% | 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 2026 | $54.0M | Current | 5.83% | 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 | $54.0M | Current | 5.83% | 1.25 | 1.25 | 87% | $0 | 03-31-2026 | $1.4M | $377,594 | $997,128 | $994,278 |
| July 2026 | $54.0M | Current | 5.83% | 1.25 | 1.25 | 87% | $0 | 03-31-2026 | $1.4M | $377,594 | $997,128 | $994,278 |
| August 2026 | $54.0M | Current | 5.83% | 1.25 | 1.25 | 87% | $8,625 | 03-31-2026 | $1.4M | $377,594 | $997,128 | $994,278 |
| September 2026 | $54.0M | Current | 5.83% | 1.25 | 1.25 | 87% | $0 | 03-31-2026 | $1.4M | $377,594 | $997,128 | $994,278 |
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 |
|---|---|
| 2026-07-02 | Loan modified (rate after modification 0.00%; maturity after modification 2030-12-06) |
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 2026-5C15 Mortgage Trust.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.