← Morgan Stanley Bank of America Merrill Lynch Trust 2025-5C1 · Loan annex · CMBS market
- Deal
- Morgan Stanley Bank of America Merrill Lynch Trust 2025-5C1
- Current balance
- $90.0M (September 2026)
- Share of deal
- 9.7%
- Status
- Current
- DSCR (latest)
- 1.18
- Occupancy (latest)
- 96%
- Scheduled maturity
- 2030-03-07
Property and terms
| Property | Logan Cargo Park |
| Address | 440 & 480 William F McClellan Highway; East Boston, MA 02128 |
| Property type | Warehouse |
| Units, beds or keys | not yet reported |
| Net rentable square feet | 267,083 |
| Year built | 1965 |
| Year last renovated | 2022 |
| Original balance | $90.0M |
| Current balance | $90.0M (September 2026) |
| Share of deal balance | 9.7% |
| Interest rate at origination | 6.90% |
| Current interest rate | 6.90% |
| Origination date | 02-27-2025 |
| Original term | 60 months |
| Amortization term | not yet reported |
| Interest-only period | 60 months |
| Scheduled maturity | 2030-03-07 |
| Prepayment lockout end | 09-06-2029 |
| Yield maintenance end | not yet reported |
| Servicer | Midland Loan Services |
| Loan servicer | not yet reported |
| Originator | MSBNA |
| Current status | Current |
| Specially serviced now | No |
| Defeased | No |
Valuation
| Basis | Amount | Date | Source (as filed) |
|---|---|---|---|
| At securitization | $213.4M | 01-24-2025 | MAI |
| Most recent reported | $213.4M | 2025-01-24 | MAI |
Change from securitization to the most recent reported valuation: 0.0%.
Largest tenants
| Tenant | Square feet | Lease expiration |
|---|---|---|
| Delta Air Lines Inc | 85,539 | 03-31-2032 |
| Forward Air | 62,216 | 01-31-2032 |
| Jet Blue | 49,916 | 07-31-2028 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| March 2025 | $90.0M | Current | 6.90% | 0.89 | 0.89 | 95% | $0 | 12-31-2024 | $11.8M | $4.4M | $7.5M | $7.5M |
| April 2025 | $90.0M | Current | 6.90% | 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 2025 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 0.91 | 0.95 | 95% | $0 | 06-30-2025 | $12.0M | $4.0M | $8.0M | $7.7M |
| November 2025 | $90.0M | Current | 6.90% | 0.91 | 0.95 | 95% | $0 | 06-30-2025 | $12.0M | $4.0M | $8.0M | $7.7M |
| December 2025 | $90.0M | Current | 6.90% | 0.91 | 0.95 | 95% | $0 | 06-30-2025 | $12.0M | $4.0M | $8.0M | $7.7M |
| January 2026 | $90.0M | Current | 6.90% | 0.87 | 0.91 | 95% | $0 | 09-30-2025 | $12.0M | $4.4M | $7.7M | $7.3M |
| February 2026 | $90.0M | Current | 6.90% | 0.35 | 0.39 | not yet reported | $0 | 12-31-2025 | $5.3M | $2.1M | $3.3M | $2.9M |
| March 2026 | $90.0M | Current | 6.90% | 0.35 | 0.39 | not yet reported | $0 | 12-31-2025 | $5.3M | $2.1M | $3.3M | $2.9M |
| April 2026 | $90.0M | Current | 6.90% | 0.35 | 0.39 | not yet reported | $0 | 12-31-2025 | $5.3M | $2.1M | $3.3M | $2.9M |
| May 2026 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 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 | $90.0M | Current | 6.90% | 1.18 | 1.22 | 96% | $0 | 03-31-2026 | $3.9M | $1.3M | $2.6M | $2.5M |
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: BANK5 2025-5YR14.
Sources: SEC Form ABS-EE asset-level reports for the deal. Definitions are in the methods note on the market page.