← BMO 2025-C13 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2025-C13 Mortgage Trust
- Current balance
- $65.0M (September 2026)
- Share of deal
- 8.0%
- Status
- Current
- DSCR (latest)
- 1.47
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2035-09-05
Property and terms
| Property | 512 West 22nd Street |
| Address | 510-516 West 22nd Street; New York, NY 10011 |
| Property type | Office |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 172,576 |
| Year built | 2019 |
| Year last renovated | not yet reported |
| Original balance | $65.0M |
| Current balance | $65.0M (September 2026) |
| Share of deal balance | 8.0% |
| Interest rate at origination | 6.64% |
| Current interest rate | 6.64% |
| Origination date | 08-14-2025 |
| Original term | 120 months |
| Amortization term | not yet reported |
| Interest-only period | 120 months |
| Scheduled maturity | 2035-09-05 |
| Prepayment lockout end | 03-04-2035 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | JPMorgan Chase Bank, National Association, Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $208.5M | 06-25-2025 | MAI |
| Most recent reported | $208.5M | 2025-06-25 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Next Jump, Inc. | 41,300 | 02-28-2031 |
| Genius Sports Media, Inc. | 28,454 | 12-12-2033 |
| Kenneth Cole Production, Inc. | 20,459 | 03-31-2036 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| October 2025 | $65.0M | Current | 6.64% | 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 | $65.0M | Current | 6.64% | 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 | $65.0M | Current | 6.64% | 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 | $65.0M | Current | 6.64% | 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 | $65.0M | Current | 6.64% | 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 | $65.0M | Current | 6.64% | 1.21 | 1.30 | 100% | $0 | 12-31-2025 | $18.9M | $7.5M | $11.4M | $10.6M |
| April 2026 | $65.0M | Current | 6.64% | 1.21 | 1.30 | 100% | $0 | 12-31-2025 | $18.9M | $7.5M | $11.4M | $10.6M |
| May 2026 | $65.0M | Current | 6.64% | 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 | $65.0M | Current | 6.64% | 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 | $65.0M | Current | 6.64% | 1.47 | 1.57 | 100% | $0 | 05-31-2026 | $5.6M | $2.1M | $3.4M | $3.2M |
| August 2026 | $65.0M | Current | 6.64% | 1.47 | 1.57 | 100% | $0 | 05-31-2026 | $5.6M | $2.1M | $3.4M | $3.2M |
| September 2026 | $65.0M | Current | 6.64% | 1.47 | 1.57 | 100% | $0 | 05-31-2026 | $5.6M | $2.1M | $3.4M | $3.2M |
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.
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: Wells Fargo Commercial Mortgage Trust 2025-C65.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.