The Hermitage (and 5 more properties) (Wells Fargo Commercial Mortgage Trust 2025-5C7)

Property, terms, monthly financial history and surveillance record for a loan in Wells Fargo Commercial Mortgage Trust 2025-5C7.

← Wells Fargo Commercial Mortgage Trust 2025-5C7 (segment D01, CIK 2093119) · Loan annex · CMBS market

Deal: Wells Fargo Commercial Mortgage Trust 2025-5C7 (segment D01, CIK 2093119)
Current balance: $23.2M (September 2026)
Share of deal: 3.0%
Status: Current
DSCR (latest): not yet reported
Occupancy (latest): not yet reported
Scheduled maturity: 2030-12-06

Property and terms

Property	The Hermitage (and 5 more properties)
Address	400 Highland Terrace aka 406 & 416 Highland Terrace; 182 N Arlington Avenue; 70-74 South Arlington Avenue; 139 Halsted Street; 67 Lenox Avenue; 10 Summit Street; Orange, NJ (and 5 more) 07050
Property type	Multifamily
Units, beds or keys	["81", "33", "24", "25", "21", "17"]
Net rentable square feet	not yet reported
Year built	not yet reported
Year last renovated	not yet reported
Original balance	$23.2M
Current balance	$23.2M (September 2026)
Share of deal balance	3.0%
Interest rate at origination	6.53%
Current interest rate	6.53%
Origination date	11-07-2025
Original term	60 months
Amortization term	not yet reported
Interest-only period	60 months
Scheduled maturity	2030-12-06
Prepayment lockout end	10-05-2030
Yield maintenance end	not yet reported
Servicer	Midland
Loan servicer	not yet reported
Originator	CREFI
Current status	Current
Specially serviced now	No
Defeased	No

Valuation

Basis	Amount	Date	Source (as filed)
Most recent reported	not yet reported	not yet reported	["MAI", "MAI", "MAI", "MAI", "MAI", "MAI"]

Monthly history

Month	Balance	Status	Rate	DSCR (NCF)	DSCR (NOI)	Occupancy	Advances	Financial period end	Revenue	Expenses	NOI	NCF
December 2025	$23.2M	Current	6.53%	1.40	1.40	98%	$0	07-31-2025	$3.8M	$1.6M	$2.2M	$2.2M
January 2026	$23.2M	Current	6.53%	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	$23.2M	Current	6.53%	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	$23.2M	Current	6.53%	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	$23.2M	Current	6.53%	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	$23.2M	Current	6.53%	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	$23.2M	Current	6.53%	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	$23.2M	Current	6.53%	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	$23.2M	30-59 days delinquent	6.53%	not yet reported	not yet reported	not yet reported	$18,083	not yet reported	not yet reported	not yet reported	not yet reported	not yet reported
September 2026	$23.2M	Current	6.53%	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
August 2026	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.