← BMO 2025-C13 Mortgage Trust · Loan annex · CMBS market
- Deal
- BMO 2025-C13 Mortgage Trust
- Current balance
- $24.8M (September 2026)
- Share of deal
- 3.0%
- Status
- Current
- DSCR (latest)
- 1.67
- Occupancy (latest)
- 100%
- Scheduled maturity
- 2035-09-06
Property and terms
| Property | Security Public Storage Bethesda |
| Address | 5221 River Road; Bethesda, MD 20816 |
| Property type | Self storage |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 86,012 |
| Year built | 1961 |
| Year last renovated | 2009 |
| Original balance | $24.8M |
| Current balance | $24.8M (September 2026) |
| Share of deal balance | 3.0% |
| Interest rate at origination | 5.99% |
| Current interest rate | 5.99% |
| Origination date | 09-02-2025 |
| Original term | 120 months |
| Amortization term | 360 months |
| Interest-only period | 12 months |
| Scheduled maturity | 2035-09-06 |
| Prepayment lockout end | 10-05-2026 |
| Yield maintenance end | 03-05-2035 |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | German American Capital Corporation |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $44.5M | 07-30-2025 | MAI |
| Most recent reported | $44.5M | 2025-07-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| October 2025 | $24.8M | Current | 5.99% | 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 | $24.8M | Current | 5.99% | 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 | $24.8M | Current | 5.99% | 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 | $24.8M | Current | 5.99% | 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 | $24.8M | Current | 5.99% | 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 | $24.8M | Current | 5.99% | 1.44 | 1.44 | 100% | $0 | 12-31-2025 | $6.8M | $4.6M | $2.2M | $2.2M |
| April 2026 | $24.8M | Current | 5.99% | 1.44 | 1.44 | 100% | $0 | 12-31-2025 | $6.8M | $4.6M | $2.2M | $2.2M |
| May 2026 | $24.8M | Current | 5.99% | 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 | $24.8M | Current | 5.99% | 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 | $24.8M | Current | 5.99% | 1.67 | 1.68 | 100% | $0 | 03-31-2026 | $1.7M | $1.1M | $630,865 | $628,715 |
| August 2026 | $24.8M | Current | 5.99% | 1.67 | 1.68 | 100% | $0 | 03-31-2026 | $1.7M | $1.1M | $630,865 | $628,715 |
| September 2026 | $24.8M | Current | 5.99% | 1.67 | 1.68 | 100% | $0 | 03-31-2026 | $1.7M | $1.1M | $630,865 | $628,715 |
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.