← FIVE 2023-V1 Mortgage Trust · Loan annex · CMBS market
- Deal
- FIVE 2023-V1 Mortgage Trust
- Current balance
- $8.8M (September 2026)
- Share of deal
- 1.6%
- Status
- Current
- DSCR (latest)
- not yet reported
- Occupancy (latest)
- not yet reported
- Scheduled maturity
- 2028-01-06
Property and terms
| Property | Hilton Garden Inn McAllen Airport |
| Address | 617 West Expressway 83; McAllen, TX 78503 |
| Property type | Lodging |
| Units, beds or keys | 104 |
| Net rentable square feet | not yet reported |
| Year built | 2000 |
| Year last renovated | 2018 |
| Original balance | $9.1M |
| Current balance | $8.8M (September 2026) |
| Share of deal balance | 1.6% |
| Interest rate at origination | 7.33% |
| Current interest rate | 7.33% |
| Origination date | 12-23-2022 |
| Original term | 60 months |
| Amortization term | 360 months |
| Interest-only period | not yet reported |
| Scheduled maturity | 2028-01-06 |
| Prepayment lockout end | 10-05-2027 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | Citi Real Estate Funding Inc. |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $14.9M | 10-28-2023 | MAI |
| Most recent reported | $14.9M | 2023-10-28 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| February 2023 | $9.1M | Current | 7.33% | 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 2023 | $9.1M | Current | 7.33% | 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 2023 | $9.1M | Current | 7.33% | 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 2023 | $9.1M | Current | 7.33% | 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 2023 | $9.1M | Current | 7.33% | 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 2023 | $9.1M | Current | 7.33% | 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 2023 | $9.1M | Current | 7.33% | 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 2023 | $9.0M | Current | 7.33% | 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 2023 | $9.0M | Current | 7.33% | 0.93 | 1.10 | 67% | $0 | 06-30-2023 | $3.3M | $2.5M | $826,306 | $694,679 |
| November 2023 | $9.0M | Current | 7.33% | 0.93 | 1.10 | 67% | $0 | 06-30-2023 | $3.3M | $2.5M | $826,306 | $694,679 |
| December 2023 | $9.0M | Current | 7.33% | 0.93 | 1.10 | 67% | $0 | 06-30-2023 | $3.3M | $2.5M | $826,306 | $694,679 |
| January 2024 | $9.0M | Current | 7.33% | 0.93 | 1.10 | 67% | $0 | 06-30-2023 | $3.3M | $2.5M | $826,306 | $694,679 |
| February 2024 | $9.0M | Current | 7.33% | 0.94 | 1.12 | 67% | $0 | 09-30-2023 | $3.3M | $2.5M | $838,915 | $706,668 |
| March 2024 | $9.0M | Matured balloon, performing | 7.33% | 0.94 | 1.12 | 67% | $62,554 | 09-30-2023 | $3.3M | $2.5M | $838,915 | $706,668 |
| April 2024 | $9.0M | 30-59 days delinquent | 7.33% | 0.94 | 1.12 | 67% | $125,108 | 09-30-2023 | $3.3M | $2.5M | $838,915 | $706,668 |
| May 2024 | $9.0M | 60-89 days delinquent | 7.33% | not yet reported | not yet reported | not yet reported | $187,661 | not yet reported | not yet reported | not yet reported | not yet reported | not yet reported |
| June 2024 | $9.0M | Current | 7.33% | 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 2024 | $9.0M | Current | 7.33% | 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 2024 | $9.0M | Current | 7.33% | 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 2024 | $9.0M | Current | 7.33% | 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 2024 | $9.0M | Current | 7.33% | 1.47 | 1.67 | 78% | $0 | 06-30-2024 | $3.8M | $2.5M | $1.3M | $1.1M |
| November 2024 | $9.0M | Current | 7.33% | 1.47 | 1.67 | 78% | $0 | 06-30-2024 | $3.8M | $2.5M | $1.3M | $1.1M |
| December 2024 | $8.9M | Current | 7.33% | 1.47 | 1.67 | 78% | $0 | 06-30-2024 | $3.8M | $2.5M | $1.3M | $1.1M |
| January 2025 | $8.9M | Matured balloon, performing | 7.33% | 1.47 | 1.67 | 78% | $62,553 | 06-30-2024 | $3.8M | $2.5M | $1.3M | $1.1M |
| February 2025 | $8.9M | Current | 7.33% | 1.47 | 1.67 | 78% | $0 | 06-30-2024 | $3.8M | $2.5M | $1.3M | $1.1M |
| March 2025 | $8.9M | Current | 7.33% | 1.47 | 1.67 | 78% | $0 | 06-30-2024 | $3.8M | $2.5M | $1.3M | $1.1M |
| April 2025 | $8.9M | Current | 7.33% | 1.47 | 1.67 | 78% | $0 | 06-30-2024 | $3.8M | $2.5M | $1.3M | $1.1M |
| May 2025 | $8.9M | Current | 7.33% | 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 2025 | $8.9M | Current | 7.33% | 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 | $8.9M | Current | 7.33% | 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 | $8.9M | Current | 7.33% | 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 | $8.9M | Current | 7.33% | 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 | $8.9M | Current | 7.33% | 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 | $8.9M | Current | 7.33% | 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 | $8.9M | Current | 7.33% | 1.31 | 1.48 | not yet reported | $0 | 06-30-2025 | $3.2M | $2.1M | $1.1M | $983,644 |
| January 2026 | $8.9M | Current | 7.33% | 1.31 | 1.48 | 72% | $0 | 06-30-2025 | $3.2M | $2.1M | $1.1M | $983,644 |
| February 2026 | $8.8M | Current | 7.33% | 1.31 | 1.48 | 72% | $0 | 06-30-2025 | $3.2M | $2.1M | $1.1M | $983,644 |
| March 2026 | $8.8M | Current | 7.33% | 1.31 | 1.48 | 72% | $0 | 06-30-2025 | $3.2M | $2.1M | $1.1M | $983,644 |
| April 2026 | $8.8M | Current | 7.33% | 1.31 | 1.48 | 72% | $0 | 06-30-2025 | $3.2M | $2.1M | $1.1M | $983,644 |
| May 2026 | $8.8M | Current | 7.33% | 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 | $8.8M | Current | 7.33% | 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 | $8.8M | Current | 7.33% | 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 | $8.8M | Current | 7.33% | 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 | $8.8M | Current | 7.33% | 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.
Status timeline
| Date | Event |
|---|---|
| April 2024 | First reported 30 or more days delinquent |
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.