FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-280224-08
     

BMO 2025-5C11 Disclaimer

STATEMENT REGARDING THIS FREE WRITING PROSPECTUS

The depositor has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (file no. 333-280224) for the offering to which this communication relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov. Alternatively, the depositor or BMO Capital Markets Corp., any other underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-888-200-0266 (8 a.m. – 5 p.m. EST).

Nothing in this document constitutes an offer of securities for sale in any jurisdiction where the offer or sale is not permitted. The information contained herein is preliminary as of the date hereof, supersedes any such information previously delivered to you and will be superseded by any such information subsequently delivered and ultimately by the final prospectus relating to the securities. These materials are subject to change, completion, supplement or amendment from time to time.

STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION

The attached information contains certain tables and other statistical analyses (the “Computational Materials”) which have been prepared in reliance upon information furnished by the Mortgage Loan Sellers. Numerous assumptions were used in preparing the Computational Materials, which may or may not be reflected herein. As such, no assurance can be given as to the Computational Materials’ accuracy, appropriateness or completeness in any particular context; or as to whether the Computational Materials and/or the assumptions upon which they are based reflect present market conditions or future market performance. The Computational Materials should not be construed as either projections or predictions or as legal, tax, financial or accounting advice. You should consult your own counsel, accountant and other advisors as to the legal, tax, business, financial and related aspects of a purchase of these securities. Any weighted average lives, yields and principal payment periods shown in the Computational Materials are based on prepayment and/or loss assumptions, and changes in such prepayment and/or loss assumptions may dramatically affect such weighted average lives, yields and principal payment periods. In addition, it is possible that prepayments or losses on the underlying assets will occur at rates higher or lower than the rates shown in the attached Computational Materials. The specific characteristics of the securities may differ from those shown in the Computational Materials due to differences between the final underlying assets and the preliminary underlying assets used in preparing the Computational Materials. The principal amount and designation of any security described in the Computational Materials are subject to change prior to issuance.  None of BMO Capital Markets Corp., KeyBanc Capital Markets Inc., SG Americas Securities, LLC, Academy Securities, Inc., Bancroft Capital, LLC, Drexel Hamilton, LLC, Mischler Financial Group, Inc. or any of their respective affiliates, make any representation or warranty as to the actual rate or timing of payments or losses on any of the underlying assets or the payments or yield on the securities. The information in this presentation is based upon management forecasts and reflects prevailing conditions and management’s views as of this date, all of which are subject to change. In preparing this presentation, we have relied upon and assumed, without independent verification, the accuracy and completeness of all information available from public sources or which was provided to us by or on behalf of the Mortgage Loan Sellers or which was otherwise reviewed by us.

This free writing prospectus contains certain forward-looking statements. If and when included in this free writing prospectus, the words “expects”, “intends”, “anticipates”, “estimates” and analogous expressions and all statements that are not historical facts, including statements about our beliefs or expectations, are intended to identify forward-looking statements. Any forward-looking statements are made subject to risks and uncertainties which could cause actual results to differ materially from those stated. Those risks and uncertainties include, among other things, declines in general economic and business conditions, increased competition, changes in demographics, changes in political and social conditions, regulatory initiatives and changes in customer preferences, many of which are beyond our control and the control of any other person or entity related to this offering. The forward-looking statements made in this free writing prospectus are made as of the date stated on the cover. We have no obligation to update or revise any forward-looking statement.

IMPORTANT NOTICE REGARDING THE OFFERED CERTIFICATES

The information herein is preliminary and may be supplemented or amended prior to the time of sale.

In addition, the Offered Certificates referred to in these materials and the asset pool backing them are subject to modification or revision (including the possibility that one or more classes of certificates may be split, combined, or eliminated at any time prior to issuance or availability of a final prospectus) and are offered on a "when, as and if issued" basis.

The underwriters described in these materials may from time to time perform investment banking services for, or solicit investment banking business from, any company named in these materials. The underwriters and/or their affiliates or respective employees may from time to time have a long or short position in any security or contract discussed in these materials.

The information contained herein supersedes any previous such information delivered to any prospective investor and will be superseded by information delivered to such prospective investor prior to the time of sale.

IMPORTANT NOTICE RELATING TO AUTOMATICALLY-GENERATED EMAIL DISCLAIMERS

Any legends, disclaimers or other notices that may appear at the bottom of any email communication to which this free writing prospectus is attached relating to (1) these materials not constituting an offer (or a solicitation of an offer), (2) any representation that these materials are accurate or complete and may not be updated or (3) these materials possibly being confidential, are not applicable to these materials and should be disregarded. Such legends, disclaimers or other notices have been automatically generated as a result of these materials having been sent via Bloomberg or another system.

   

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name % of Initial Pool Balance % of Loan Balance Mortgage Loan Originator Mortgage Loan Seller Related Group Crossed Group Address City
                1 25      
                         
1 Loan 2, 7, 12, 16, 26 1 One Grove 8.6% 100.0% SGFC SGFC NAP NAP 215 Grove Street Jersey City
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 7.6% 100.0% BMO BMO NAP NAP 1499 Bedford Avenue Brooklyn
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 7.2% 100.0% SMC, BMO SMC, BMO NAP NAP 347-363 Flushing Avenue Brooklyn
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 7.0%   SMC, MSBNA SMC NAP NAP Various Dallas
4.01 Property   1 Turtle Creek Village Retail 3.5% 50.7%         3838, 3848, 3858, 3878 & 3888 Oak Lawn Avenue Dallas
4.02 Property   1 Turtle Creek Village Office 3.4% 49.3%         3838 Oak Lawn Avenue Dallas
5 Loan 3, 17, 19  1 Brickyard Square 5.2% 100.0% SMC SMC NAP NAP 24 Calef Highway Epping
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 5.0%   BMO BMO NAP NAP Various Brooklyn
6.01 Property   1 146 Wythe Avenue 0.7% 13.7%         146 Wythe Avenue Brooklyn
6.02 Property   1 21 Judge Street 0.6% 12.4%         21 Judge Street Brooklyn
6.03 Property   1 81 Olive Street 0.6% 11.8%         81 Olive Street Brooklyn
6.04 Property   1 113 North 8th Street 0.5% 9.5%         113 North 8th Street Brooklyn
6.05 Property   1 90 Berry Street 0.4% 8.8%         90 Berry Street Brooklyn
6.06 Property   1 436 Graham Avenue 0.4% 7.7%         436 Graham Avenue Brooklyn
6.07 Property   1 429 Graham Avenue 0.4% 7.5%         429 Graham Avenue Brooklyn
6.08 Property   1 14 Judge Street 0.4% 7.4%         14 Judge Street Brooklyn
6.09 Property   1 29 Orient Avenue 0.3% 6.8%         29 Orient Avenue Brooklyn
6.10 Property   1 24 Skillman Avenue 0.3% 6.5%         24 Skillman Avenue Brooklyn
6.11 Property   1 792 Metropolitan Avenue 0.2% 4.9%         792 Metropolitan Avenue Brooklyn
6.12 Property   1 137 North 8th Street 0.2% 3.2%         137 North 8th Street Brooklyn
7 Loan 2, 4, 23, 27  1 One West End Retail 4.8% 100.0% SMC SMC NAP NAP 15 West End Avenue New York
8 Loan 4 1 St. Charles Towne Plaza 4.1% 100.0% SMC SMC NAP NAP 1170 Smallwood Drive Waldorf
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 3.9% 100.0% SMC SMC NAP NAP 19, 21 and 33 Newport Avenue Quincy
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 3.5%   SMC SMC NAP NAP Various Various
10.01 Property   1 Oasis Palms Estates 1.3% 38.2%         201 South Pennsylvania Avenue San Bernardino
10.02 Property   1 Los Arcos Estates 1.1% 30.5%         650 East Busby Drive Sierra Vista
10.03 Property   1 Palm Villa 0.6% 16.1%         430 North Palm Avenue Hemet
10.04 Property   1 Sycamore Village 0.5% 15.1%         500 Mulberry Street Atlantic
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center 3.2% 100.0% SGFC SGFC NAP NAP 504-512 Northwest 1st Avenue, 110 Northwest 1st Avenue, and 605 North Dixie Highway Hallandale Beach
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 3.2% 100.0% SMC SMC NAP NAP 565 Northside Drive Southwest Atlanta
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 3.1%   BMO BMO NAP NAP Various Beavercreek
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) 1.9% 59.4%         2685 Hibiscus Way (Units 120/130, 200, and 250) Beavercreek
13.02 Property   1 3725 Pentagon Boulevard 1.0% 32.8%         3725 Pentagon Boulevard Beavercreek
13.03 Property   1 2601 Commons Boulevard 0.2% 7.7%         2601 Commons Boulevard Beavercreek
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 3.0%   SGFC SGFC NAP NAP Various Various
14.01 Property   1 Center City Apartments 1.3% 42.3%         70 South Pine Street Hazleton
14.02 Property   1 City Heights Apartments 0.9% 30.1%         5 North Sherman Street Wilkes Barre
14.03 Property   1 Mulberry Towers 0.8% 27.6%         499 Mulberry Street Scranton
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 2.6% 100.0% GSC2 GCMC NAP NAP 410 Tompkins Avenue Brooklyn
16 Loan 2, 19 1 Plaza Colonial 2.4% 100.0% SMC SMC NAP NAP 2840, 2850, 2870, 2880 and 2890 East Skyline Drive Tucson
17 Loan 6, 7, 19, 33 2 Abington & Cypress 2.2%   SMC SMC NAP NAP Various Various
17.01 Property   1 Cypress Village Apartments 1.2% 52.9%         4225 Cypress Road and 11330 Cypress Village Drive Saint Ann
17.02 Property   1 The Abington 1.1% 47.1%         4616 Scott Crossing Drive Memphis
18 Loan 16, 27  1 Regency at Menlo Park 2.1% 100.0% GSC2 GCMC NAP NAP 185 West Kelly Street Metuchen
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 1.8% 100.0% SGFC SGFC NAP NAP 161 Douglas Avenue Altamonte Springs
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 1.8%   SMC SMC NAP NAP Various Lawrence
20.01 Property   1 280 and 290 Merrimack Street 1.2% 67.7%         280 and 290 Merrimack Street Lawrence
20.02 Property   1 350 Merrimack Street 0.6% 32.2%         350 Merrimack Street Lawrence
21 Loan 3, 19 1 RISE Noblesville 1.8% 100.0% KeyBank KeyBank NAP NAP 605 Sheridan Road Noblesville
22 Loan 3, 16  1 99 Storms Ave 1.7% 100.0% KeyBank KeyBank NAP NAP 99 Storms Avenue Jersey City
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave 1.5% 100.0% KeyBank KeyBank NAP NAP 949-951 Bedford Avenue Brooklyn 
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 1.4% 100.0% GSBI, BMO, BANA BMO NAP NAP 1535 Broadway New York
25 Loan 1, 7 1 Shaw Park Plaza 1.4% 100.0% BMO, 3650 Capital BMO NAP NAP 1 North Brentwood Boulevard Clayton
26 Loan 10, 27 1 1565 New York Ave 1.2% 100.0% KeyBank KeyBank NAP NAP 1565 New York Avenue New York
27 Loan 2, 19 1 200 Mott Street 1.2% 100.0% SGFC SGFC NAP NAP 200 Mott Street New York
28 Loan   1 Dunbar Village Plaza 0.9% 100.0% SMC SMC NAP NAP 981 Dunbar Village Plaza Dunbar
29 Loan   1 Manhattanview Terrace  0.9% 100.0% KeyBank KeyBank  NAP NAP 34-43 Crescent Street Astoria
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue 0.9% 100.0% SMC SMC NAP NAP 1336-1338 Dekalb Avenue Brooklyn
31 Loan 33 1 The Windsor Apartments 0.8% 100.0% KeyBank KeyBank NAP NAP 401 Pine Street, 410, 434, and 442 Walnut Street Abilene
32 Loan 6 4 Central Salt Lake Portfolio 0.8%   SMC SMC NAP NAP Various Salt Lake City
32.01 Property   1 150 Apartments 0.4% 53.2%         150 South 700 East Salt Lake City
32.02 Property   1 7th & 7th 0.3% 32.4%         733-743 South 700 East Salt Lake City
32.03 Property   1 Central Fourplex 0.1% 9.8%         154 South 700 East Salt Lake City
32.04 Property   1 Central Triplex 0.0% 4.6%         151-155 South Heather Street Salt Lake City
33 Loan 19 1 Vidalia Central 0.8% 100.0% SMC SMC NAP NAP 3113-3189 East 1st Street Vidalia
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 0.7%   SMC SMC NAP NAP Various Various
34.01 Property   1 Kingswood MHP 0.3% 37.2%         901 Ringer Street LaGrange
34.02 Property   1 Fairwood MHP 0.2% 33.7%         201 Tuggle Street LaGrange
34.03 Property   1 Bedsole MHP 0.2% 29.1%         462 Trice Road Milner
35 Loan 31, 33 1 66 York Street 0.7% 100.0% SMC SMC NAP NAP 66 York Street Jersey City
36 Loan   1 Lions Head Medical Office 0.4% 100.0% BMO BMO NAP NAP 35 Beaverson Boulevard Brick
37 Loan   1 City Line – Millbrook 0.4% 100.0% BMO BMO NAP NAP 5375 Oak Tree Road Millbrook

 

 A-1 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name County State Zip Code General Property Type Detailed Property Type Year Built Year Renovated Number of Units Unit of Measure Loan Per Unit ($) Original Balance ($) Cut-off Date Balance ($)
                2 2     3     6, 7 6, 7
                                 
1 Loan 2, 7, 12, 16, 26 1 One Grove Hudson NJ 07302 Multifamily High Rise 2024 NAP 193 Units 419,689.12 60,000,000 60,000,000
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue Kings NY 11216 Multifamily High Rise 2024 NAP 98 Units 591,836.73 53,000,000 53,000,000
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue Kings NY 11205 Mixed Use Office/Retail 2023 NAP 148,242 SF 505.93 50,500,000 50,500,000
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village Dallas TX 75219 Various Various 1969 2022 324,588 SF 258.79 48,600,000 48,600,000
4.01 Property   1 Turtle Creek Village Retail Dallas TX 75219 Retail Anchored 1969 2022 94,720 SF   24,652,174 24,652,174
4.02 Property   1 Turtle Creek Village Office Dallas TX 75219 Office CBD 1969 2022 229,868 SF   23,947,826 23,947,826
5 Loan 3, 17, 19  1 Brickyard Square Rockingham  NH 03042 Retail Anchored 2011, 2012, 2015 NAP 174,510 SF 209.44 36,550,000 36,550,000
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio Various NY Various Multifamily Various Various Various 91 Units 382,417.58 34,800,000 34,800,000
6.01 Property   1 146 Wythe Avenue Kings NY 11249 Multifamily Mid Rise 1910 NAP 6 Units   4,760,000 4,760,000
6.02 Property   1 21 Judge Street New York NY 11211 Multifamily Mid Rise 2009 NAP 15 Units   4,330,000 4,330,000
6.03 Property   1 81 Olive Street Kings NY 11211 Multifamily Low Rise 1920 NAP 9 Units   4,090,000 4,090,000
6.04 Property   1 113 North 8th Street Kings NY 11249 Multifamily Low Rise 1910 NAP 9 Units   3,290,000 3,290,000
6.05 Property   1 90 Berry Street Kings NY 11249 Multifamily Low Rise 1900 NAP 8 Units   3,050,000 3,050,000
6.06 Property   1 436 Graham Avenue Kings NY 11211 Multifamily Low Rise 1920 1999 4 Units   2,670,000 2,670,000
6.07 Property   1 429 Graham Avenue Kings NY 11211 Multifamily Low Rise 1928 2011 4 Units   2,620,000 2,620,000
6.08 Property   1 14 Judge Street Kings NY 11211 Multifamily Mid Rise 1920 NAP 8 Units   2,560,000 2,560,000
6.09 Property   1 29 Orient Avenue Kings NY 11211 Multifamily Low Rise 1920 NAP 6 Units   2,350,000 2,350,000
6.10 Property   1 24 Skillman Avenue Kings NY 11211 Multifamily Low Rise 1930 NAP 8 Units   2,260,000 2,260,000
6.11 Property   1 792 Metropolitan Avenue Kings NY 11211 Multifamily Low Rise 1930 NAP 6 Units   1,720,000 1,720,000
6.12 Property   1 137 North 8th Street Kings NY 11249 Multifamily Mid Rise 1900 NAP 8 Units   1,100,000 1,100,000
7 Loan 2, 4, 23, 27  1 One West End Retail New York NY 10069 Retail Anchored 2014 NAP 32,159 SF 1,033.93 33,250,000 33,250,000
8 Loan 4 1 St. Charles Towne Plaza Charles MD 20603 Retail Anchored 1987 NAP 380,675 SF 74.87 28,500,000 28,500,000
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments Norfolk MA 02171 Multifamily Mid Rise 2024 NAP 104 Units 259,615.38 27,000,000 27,000,000
10 Loan 6, 28, 29 4 Skyline MHP Portfolio Various Various Various Manufactured Housing Manufactured Housing Various NAP 591 Pads 41,351.95 24,439,000 24,439,000
10.01 Property   1 Oasis Palms Estates San Bernardino CA 92410 Manufactured Housing Manufactured Housing 1977 NAP 141 Pads   9,340,989 9,340,989
10.02 Property   1 Los Arcos Estates Cochise AZ 85635 Manufactured Housing Manufactured Housing 1972 NAP 229 Pads   7,463,973 7,463,973
10.03 Property   1 Palm Villa Riverside CA 92543 Manufactured Housing Manufactured Housing 1962 NAP 109 Pads   3,942,993 3,942,993
10.04 Property   1 Sycamore Village Cass IA 50022 Manufactured Housing Manufactured Housing 1952 NAP 112 Pads   3,691,045 3,691,045
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center Broward FL 33009 Multifamily Low Rise 2024 NAP 89 Units 252,808.99 22,500,000 22,500,000
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures Fulton GA 30310 Mixed Use Office/Multifamily/Retail 1920 2021-2024 93,432 SF 235.47 22,000,000 22,000,000
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio Greene OH 45431 Office Suburban Various Various 140,578 SF 154.72 21,750,000 21,750,000
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) Greene OH 45431 Office Suburban 2008 2025 74,956 SF   12,928,793 12,928,793
13.02 Property   1 3725 Pentagon Boulevard Greene OH 45431 Office Suburban 2009 NAP 51,560 SF   7,137,771 7,137,771
13.03 Property   1 2601 Commons Boulevard Greene OH 45431 Office Suburban 2006 NAP 14,062 SF   1,683,436 1,683,436
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio Various PA Various Multifamily Age Restricted Various NAP 533 Units 39,681.05 21,150,000 21,150,000
14.01 Property   1 Center City Apartments Luzerne PA 18201 Multifamily Age Restricted 1983 NAP 176 Units   8,940,000 8,940,000
14.02 Property   1 City Heights Apartments Luzerne PA 18702 Multifamily Age Restricted 1980 NAP 151 Units   6,370,000 6,370,000
14.03 Property   1 Mulberry Towers Lackawanna PA 18503 Multifamily Age Restricted 1980 NAP 206 Units   5,840,000 5,840,000
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue Kings NY 11216 Multifamily Mid Rise 2017 NAP 35 Units 516,428.57 18,075,000 18,075,000
16 Loan 2, 19 1 Plaza Colonial Pima AZ 85718 Mixed Use Office/Retail 2005 NAP 83,869 SF 199.12 16,700,000 16,700,000
17 Loan 6, 7, 19, 33 2 Abington & Cypress Various Various Various Multifamily Garden Various Various 714 Units 63,935.57 15,650,000 15,650,000
17.01 Property   1 Cypress Village Apartments Saint Louis MO 63074 Multifamily Garden 1967 2017 330 Units   8,279,244 8,279,244
17.02 Property   1 The Abington Shelby TN 38128 Multifamily Garden 1974 2015 384 Units   7,370,756 7,370,756
18 Loan 16, 27  1 Regency at Menlo Park Middlesex NJ 08840 Multifamily Garden 2024 NAP 56 Units 267,857.14 15,000,000 15,000,000
19 Loan 19, 31 1 Hampton Inn Altamonte Springs Seminole FL 32714 Hospitality Limited Service 2013 2024 128 Rooms 99,765.63 12,770,000 12,770,000
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West Essex MA 01843 Various Various Various Various 532,511 SF 150.23 12,500,000 12,500,000
20.01 Property   1 280 and 290 Merrimack Street Essex MA 01843 Mixed Use Office/Retail 1906, 2014 2012 386,686 SF   8,468,750 8,468,750
20.02 Property   1 350 Merrimack Street Essex MA 01843 Office Suburban/R&D 1900 2013 145,825 SF   4,031,250 4,031,250
21 Loan 3, 19 1 RISE Noblesville Hamilton  IN 46060 Self Storage Self Storage 2020 2021 101,028 SF 123.73 12,500,000 12,500,000
22 Loan 3, 16  1 99 Storms Ave Hudson  NJ 07306 Multifamily Mid Rise 2024 NAP 50 Units 244,000.00 12,200,000 12,200,000
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave KIngs NY 11205 Multifamily Mid Rise 2024 NAP 20 Units 525,000.00 10,500,000 10,500,000
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway New York NY 10012 Retail Retail/Signage 1985 2014 106,481 SF 2,602.34 10,000,000 10,000,000
25 Loan 1, 7 1 Shaw Park Plaza St. Louis MO 63105 Office Suburban 2000 2023 277,927 SF 197.77 10,000,000 9,993,557
26 Loan 10, 27 1 1565 New York Ave Kings NY 11210 Multifamily Mid Rise 2022 NAP 22 Units 386,363.64 8,500,000 8,500,000
27 Loan 2, 19 1 200 Mott Street New York NY 10012 Multifamily Mid Rise 1900 2024 27 Units 314,814.81 8,500,000 8,500,000
28 Loan   1 Dunbar Village Plaza Kanawha WV 25064 Retail Anchored 1974 NAP 107,222 SF 61.55 6,600,000 6,600,000
29 Loan   1 Manhattanview Terrace  Queens NY 11106 Multifamily Mid Rise 1920 2018 120 Units 51,250.00 6,150,000 6,150,000
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue Kings NY 11221 Multifamily Mid Rise 1931 2024 10 Units 610,000.00 6,100,000 6,100,000
31 Loan 33 1 The Windsor Apartments Taylor TX 79601 Multifamily High Rise 1927 2020-2024 81 Units 70,432.10 5,705,000 5,705,000
32 Loan 6 4 Central Salt Lake Portfolio Salt Lake UT 84102 Multifamily Garden Various 2023 43 Units 130,813.95 5,625,000 5,625,000
32.01 Property   1 150 Apartments Salt Lake UT 84102 Multifamily Garden 1927 2023 24 Units   2,990,974 2,990,974
32.02 Property   1 7th & 7th Salt Lake UT 84102 Multifamily Garden 1951 2023 12 Units   1,821,663 1,821,663
32.03 Property   1 Central Fourplex Salt Lake UT 84102 Multifamily Garden 1862 2023 4 Units   553,884 553,884
32.04 Property   1 Central Triplex Salt Lake UT 84102 Multifamily Garden 1901 2023 3 Units   258,479 258,479
33 Loan 19 1 Vidalia Central Toombs GA 30436 Retail Anchored 2007 NAP 45,096 SF 119.74 5,400,000 5,400,000
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 Various GA Various Manufactured Housing Manufactured Housing Various NAP 157 Pads 31,847.13 5,000,000 5,000,000
34.01 Property   1 Kingswood MHP Troup GA 30241 Manufactured Housing Manufactured Housing 1986 NAP 57 Pads   1,860,465 1,860,465
34.02 Property   1 Fairwood MHP Troup GA 30240 Manufactured Housing Manufactured Housing 1980 NAP 51 Pads   1,686,047 1,686,047
34.03 Property   1 Bedsole MHP Lamar GA 30257 Manufactured Housing Manufactured Housing 1991 NAP 49 Pads   1,453,488 1,453,488
35 Loan 31, 33 1 66 York Street Hudson NJ 07302 Office CBD 1894 2003 28,598 SF 168.19 4,810,000 4,810,000
36 Loan   1 Lions Head Medical Office Ocean NJ 08723 Office Medical 1985-1992 NAP 64,500 SF 48.06 3,100,000 3,100,000
37 Loan   1 City Line – Millbrook Elmore AL 36054 Self Storage Self Storage 2021-2023 NAP 35,740 SF 75.80 2,709,000 2,709,000

 

 A-2 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Maturity/ARD Balance ($) Interest Rate % Administrative Fee Rate % Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan (Yes / No)
          6, 7   8   9 9 9 9    
                             
1 Loan 2, 7, 12, 16, 26 1 One Grove 60,000,000 5.99000% 0.01865% 5.97135% NAP 303,659.72 NAP 3,643,916.64 Interest Only No
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 53,000,000 6.15600% 0.01865% 6.13735% NAP 275,666.25 NAP 3,307,995.00 Interest Only No
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 50,500,000 7.12000% 0.01865% 7.10135% NAP 303,794.91 NAP 3,645,538.89 Interest Only No
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 48,600,000 6.87000% 0.02865% 6.84135% NAP 282,099.38 NAP 3,385,192.50 Interest Only No
4.01 Property   1 Turtle Creek Village Retail 24,652,174                  
4.02 Property   1 Turtle Creek Village Office 23,947,826                  
5 Loan 3, 17, 19  1 Brickyard Square 36,550,000 6.87000% 0.01865% 6.85135% NAP 212,154.98 NAP 2,545,859.79 Interest Only No
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 34,800,000 6.75000% 0.01865% 6.73135% NAP 198,468.75 NAP 2,381,625.00 Interest Only No
6.01 Property   1 146 Wythe Avenue 4,760,000                  
6.02 Property   1 21 Judge Street 4,330,000                  
6.03 Property   1 81 Olive Street 4,090,000                  
6.04 Property   1 113 North 8th Street 3,290,000                  
6.05 Property   1 90 Berry Street 3,050,000                  
6.06 Property   1 436 Graham Avenue 2,670,000                  
6.07 Property   1 429 Graham Avenue 2,620,000                  
6.08 Property   1 14 Judge Street 2,560,000                  
6.09 Property   1 29 Orient Avenue 2,350,000                  
6.10 Property   1 24 Skillman Avenue 2,260,000                  
6.11 Property   1 792 Metropolitan Avenue 1,720,000                  
6.12 Property   1 137 North 8th Street 1,100,000                  
7 Loan 2, 4, 23, 27  1 One West End Retail 33,250,000 6.45000% 0.01865% 6.43135% NAP 181,200.96 NAP 2,174,411.46 Interest Only No
8 Loan 4 1 St. Charles Towne Plaza 28,500,000 6.83000% 0.01865% 6.81135% NAP 164,465.45 NAP 1,973,585.42 Interest Only No
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 27,000,000 6.57500% 0.01865% 6.55635% NAP 149,992.19 NAP 1,799,906.25 Interest Only No
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 24,439,000 7.06000% 0.05740% 7.00260% NAP 145,779.77 NAP 1,749,357.20 Interest Only No
10.01 Property   1 Oasis Palms Estates 9,340,989                  
10.02 Property   1 Los Arcos Estates 7,463,973                  
10.03 Property   1 Palm Villa 3,942,993                  
10.04 Property   1 Sycamore Village 3,691,045                  
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center 22,500,000 6.32600% 0.01865% 6.30735% NAP 120,259.90 NAP 1,443,118.80 Interest Only No
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 22,000,000 7.22000% 0.01865% 7.20135% NAP 134,205.09 NAP 1,610,461.11 Interest Only No
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 21,750,000 7.74000% 0.01865% 7.72135% NAP 142,235.94 NAP 1,706,831.28 Interest Only No
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) 12,928,793                  
13.02 Property   1 3725 Pentagon Boulevard 7,137,771                  
13.03 Property   1 2601 Commons Boulevard 1,683,436                  
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 21,150,000 6.87100% 0.01865% 6.85235% NAP 122,783.34 NAP 1,473,400.08 Interest Only No
14.01 Property   1 Center City Apartments 8,940,000                  
14.02 Property   1 City Heights Apartments 6,370,000                  
14.03 Property   1 Mulberry Towers 5,840,000                  
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 18,075,000 6.25000% 0.01865% 6.23135% NAP 95,448.13 NAP 1,145,377.56 Interest Only No
16 Loan 2, 19 1 Plaza Colonial 16,700,000 6.96000% 0.06865% 6.89135% NAP 98,205.28 NAP 1,178,463.33 Interest Only No
17 Loan 6, 7, 19, 33 2 Abington & Cypress 15,650,000 7.09000% 0.01865% 7.07135% NAP 93,749.66 NAP 1,124,995.90 Interest Only No
17.01 Property   1 Cypress Village Apartments 8,279,244                  
17.02 Property   1 The Abington 7,370,756                  
18 Loan 16, 27  1 Regency at Menlo Park 15,000,000 6.39000% 0.01865% 6.37135% NAP 80,984.38 NAP 971,812.56 Interest Only No
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 12,770,000 7.78900% 0.01865% 7.77035% NAP 84,039.16 NAP 1,008,469.92 Interest Only No
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 12,500,000 7.01000% 0.01865% 6.99135% NAP 74,035.01 NAP 888,420.14 Interest Only No
20.01 Property   1 280 and 290 Merrimack Street 8,468,750                  
20.02 Property   1 350 Merrimack Street 4,031,250                  
21 Loan 3, 19 1 RISE Noblesville 12,500,000 6.77000% 0.02740% 6.74260% NAP 71,500.29 NAP 858,003.48 Interest Only No
22 Loan 3, 16  1 99 Storms Ave 12,200,000 6.49000% 0.02740% 6.46260% NAP 66,898.08 NAP 802,776.96 Interest Only No
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave 10,500,000 6.29000% 0.02740% 6.26260% NAP 55,801.91 NAP 669,622.92 Interest Only No
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 10,000,000 6.33195% 0.01780% 6.31415% NAP 53,499.11 NAP 641,989.32 Interest Only No
25 Loan 1, 7 1 Shaw Park Plaza 9,461,663 6.90000% 0.01865% 6.88135% 65,860.01 NAP 790,320.12 NAP Amortizing Balloon No
26 Loan 10, 27 1 1565 New York Ave 8,500,000 6.40000% 0.02740% 6.37260% NAP 45,962.96 NAP 551,555.52 Interest Only No
27 Loan 2, 19 1 200 Mott Street 8,500,000 6.24400% 0.01865% 6.22535% NAP 44,842.62 NAP 538,111.44 Interest Only No
28 Loan   1 Dunbar Village Plaza 6,600,000 6.60000% 0.01865% 6.58135% NAP 36,804.17 NAP 441,650.00 Interest Only No
29 Loan   1 Manhattanview Terrace  6,150,000 6.50000% 0.02740% 6.47260% NAP 33,775.17 NAP 405,302.04 Interest Only No
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue 6,100,000 6.30000% 0.01865% 6.28135% NAP 32,469.79 NAP 389,637.50 Interest Only No
31 Loan 33 1 The Windsor Apartments 5,705,000 7.22000% 0.02740% 7.19260% NAP 34,801.82 NAP 417,621.84 Interest Only No
32 Loan 6 4 Central Salt Lake Portfolio 5,625,000 6.44000% 0.05865% 6.38135% NAP 30,606.77 NAP 367,281.25 Interest Only No
32.01 Property   1 150 Apartments 2,990,974                  
32.02 Property   1 7th & 7th 1,821,663                  
32.03 Property   1 Central Fourplex 553,884                  
32.04 Property   1 Central Triplex 258,479                  
33 Loan 19 1 Vidalia Central 5,400,000 7.22000% 0.01865% 7.20135% NAP 32,941.25 NAP 395,295.00 Interest Only No
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 5,000,000 6.84000% 0.05865% 6.78135% NAP 28,895.83 NAP 346,750.00 Interest Only No
34.01 Property   1 Kingswood MHP 1,860,465                  
34.02 Property   1 Fairwood MHP 1,686,047                  
34.03 Property   1 Bedsole MHP 1,453,488                  
35 Loan 31, 33 1 66 York Street 4,810,000 7.10000% 0.01865% 7.08135% NAP 28,854.43 NAP 346,253.19 Interest Only No
36 Loan   1 Lions Head Medical Office 2,931,563 6.86000% 0.01865% 6.84135% 20,333.73 NAP 244,004.76 NAP Amortizing Balloon No
37 Loan   1 City Line – Millbrook 2,709,000 5.98000% 0.01865% 5.96135% NAP 13,687.35 NAP 164,248.20 Interest Only No

 

 A-3 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Interest Accrual Method Original Interest-Only Period (Mos.) Remaining Interest-Only Period (Mos.) Original Term To Maturity / ARD (Mos.) Remaining Term To Maturity / ARD (Mos.) Original Amortization Term (Mos.) Remaining Amortization Term (Mos.) Origination Date Seasoning (Mos.) Payment Due Date
                             
                             
1 Loan 2, 7, 12, 16, 26 1 One Grove Actual/360 61 61 61 61 0 0 6/6/2025 0 1
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue Actual/360 60 60 60 60 0 0 5/30/2025 0 6
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue Actual/360 60 59 60 59 0 0 4/24/2025 1 6
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village Actual/360 60 60 60 60 0 0 5/13/2025 0 6
4.01 Property   1 Turtle Creek Village Retail                    
4.02 Property   1 Turtle Creek Village Office                    
5 Loan 3, 17, 19  1 Brickyard Square Actual/360 60 60 60 60 0 0 5/8/2025 0 6
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio Actual/360 60 59 60 59 0 0 5/1/2025 1 6
6.01 Property   1 146 Wythe Avenue                    
6.02 Property   1 21 Judge Street                    
6.03 Property   1 81 Olive Street                    
6.04 Property   1 113 North 8th Street                    
6.05 Property   1 90 Berry Street                    
6.06 Property   1 436 Graham Avenue                    
6.07 Property   1 429 Graham Avenue                    
6.08 Property   1 14 Judge Street                    
6.09 Property   1 29 Orient Avenue                    
6.10 Property   1 24 Skillman Avenue                    
6.11 Property   1 792 Metropolitan Avenue                    
6.12 Property   1 137 North 8th Street                    
7 Loan 2, 4, 23, 27  1 One West End Retail Actual/360 60 60 60 60 0 0 5/8/2025 0 6
8 Loan 4 1 St. Charles Towne Plaza Actual/360 60 60 60 60 0 0 5/9/2025 0 6
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments Actual/360 60 60 60 60 0 0 6/2/2025 0 6
10 Loan 6, 28, 29 4 Skyline MHP Portfolio Actual/360 60 60 60 60 0 0 5/14/2025 0 6
10.01 Property   1 Oasis Palms Estates                    
10.02 Property   1 Los Arcos Estates                    
10.03 Property   1 Palm Villa                    
10.04 Property   1 Sycamore Village                    
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center Actual/360 60 60 60 60 0 0 5/23/2025 0 1
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures Actual/360 60 59 60 59 0 0 5/1/2025 1 6
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio Actual/360 60 60 60 60 0 0 6/6/2025 0 6
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)                    
13.02 Property   1 3725 Pentagon Boulevard                    
13.03 Property   1 2601 Commons Boulevard                    
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio Actual/360 60 60 60 60 0 0 6/4/2025 0 5
14.01 Property   1 Center City Apartments                    
14.02 Property   1 City Heights Apartments                    
14.03 Property   1 Mulberry Towers                    
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue Actual/360 60 59 60 59 0 0 4/30/2025 1 6
16 Loan 2, 19 1 Plaza Colonial Actual/360 60 60 60 60 0 0 5/7/2025 0 6
17 Loan 6, 7, 19, 33 2 Abington & Cypress Actual/360 60 57 60 57 0 0 2/25/2025 3 6
17.01 Property   1 Cypress Village Apartments                    
17.02 Property   1 The Abington                    
18 Loan 16, 27  1 Regency at Menlo Park Actual/360 60 59 60 59 0 0 4/16/2025 1 6
19 Loan 19, 31 1 Hampton Inn Altamonte Springs Actual/360 60 60 60 60 0 0 5/29/2025 0 1
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West Actual/360 60 54 60 54 0 0 11/20/2024 6 6
20.01 Property   1 280 and 290 Merrimack Street                    
20.02 Property   1 350 Merrimack Street                    
21 Loan 3, 19 1 RISE Noblesville Actual/360 60 60 60 60 0 0 5/23/2025 0 1
22 Loan 3, 16  1 99 Storms Ave Actual/360 60 59 60 59 0 0 5/1/2025 1 1
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave Actual/360 60 60 60 60 0 0 5/23/2025 0 1
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway Actual/360 60 59 60 59 0 0 4/14/2025 1 1
25 Loan 1, 7 1 Shaw Park Plaza Actual/360 0 0 60 59 360 359 5/5/2025 1 5
26 Loan 10, 27 1 1565 New York Ave Actual/360 60 60 60 60 0 0 5/2/2025 0 1
27 Loan 2, 19 1 200 Mott Street Actual/360 60 60 60 60 0 0 5/15/2025 0 1
28 Loan   1 Dunbar Village Plaza Actual/360 60 59 60 59 0 0 5/6/2025 1 6
29 Loan   1 Manhattanview Terrace  Actual/360 60 59 60 59 0 0 4/15/2025 1 1
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue Actual/360 60 60 60 60 0 0 5/28/2025 0 6
31 Loan 33 1 The Windsor Apartments Actual/360 60 60 60 60 0 0 5/20/2025 0 1
32 Loan 6 4 Central Salt Lake Portfolio Actual/360 60 60 60 60 0 0 5/28/2025 0 6
32.01 Property   1 150 Apartments                    
32.02 Property   1 7th & 7th                    
32.03 Property   1 Central Fourplex                    
32.04 Property   1 Central Triplex                    
33 Loan 19 1 Vidalia Central Actual/360 60 58 60 58 0 0 4/4/2025 2 6
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 Actual/360 60 59 60 59 0 0 5/1/2025 1 6
34.01 Property   1 Kingswood MHP                    
34.02 Property   1 Fairwood MHP                    
34.03 Property   1 Bedsole MHP                    
35 Loan 31, 33 1 66 York Street Actual/360 60 60 60 60 0 0 5/30/2025 0 6
36 Loan   1 Lions Head Medical Office Actual/360 0 0 60 60 360 360 5/20/2025 0 6
37 Loan   1 City Line – Millbrook Actual/360 60 59 60 59 0 0 4/24/2025 1 6

 

 A-4 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name First Payment Date First P&I Payment Date Maturity Date or Anticipated Repayment Date Final Maturity Date Grace Period - Late Fee (Days) Grace Period - Default (Days) Prepayment Provision Most Recent EGI ($)  Most Recent Expenses ($)   Most Recent NOI ($) 
                  10   12     31
                             
1 Loan 2, 7, 12, 16, 26 1 One Grove 7/1/2025 NAP 7/1/2030 7/1/2030 5 5 L(24),D(6),DorYM1(24),O(7) NAV NAV NAV
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(30),O(6) 3,233,923 703,164 2,530,759
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(29),O(6) 4,344,105 1,288,952 3,055,154
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(32),O(4) 15,482,425 5,497,431 9,984,993
4.01 Property   1 Turtle Creek Village Retail               5,709,030 1,804,334 3,904,697
4.02 Property   1 Turtle Creek Village Office               9,773,394 3,693,098 6,080,297
5 Loan 3, 17, 19  1 Brickyard Square 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(32),O(4) 4,555,090 1,209,795 3,345,295
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(28),O(7) 3,703,422 961,465 2,741,957
6.01 Property   1 146 Wythe Avenue               NAV NAV NAV
6.02 Property   1 21 Judge Street               NAV NAV NAV
6.03 Property   1 81 Olive Street               NAV NAV NAV
6.04 Property   1 113 North 8th Street               NAV NAV NAV
6.05 Property   1 90 Berry Street               NAV NAV NAV
6.06 Property   1 436 Graham Avenue               NAV NAV NAV
6.07 Property   1 429 Graham Avenue               NAV NAV NAV
6.08 Property   1 14 Judge Street               NAV NAV NAV
6.09 Property   1 29 Orient Avenue               NAV NAV NAV
6.10 Property   1 24 Skillman Avenue               NAV NAV NAV
6.11 Property   1 792 Metropolitan Avenue               NAV NAV NAV
6.12 Property   1 137 North 8th Street               NAV NAV NAV
7 Loan 2, 4, 23, 27  1 One West End Retail 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(30),O(6) 3,014,770 326,359 2,688,411
8 Loan 4 1 St. Charles Towne Plaza 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(32),O(4) 5,246,326 1,292,851 3,953,475
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(31),O(5) 1,994,824 910,180 1,084,644
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(32),O(4) 4,115,945 1,677,749 2,438,196
10.01 Property   1 Oasis Palms Estates               1,782,822 756,470 1,026,352
10.02 Property   1 Los Arcos Estates               1,070,318 369,144 701,174
10.03 Property   1 Palm Villa               733,448 374,613 358,835
10.04 Property   1 Sycamore Village               529,357 177,523 351,834
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center 7/1/2025 NAP 6/1/2030 6/1/2030 0 0 L(25),YM1(28),O(7) NAV NAV NAV
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(31),O(4) 1,660,707 359,714 1,300,992
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(12),YM1(12),DorYM1(29),O(7) 3,043,432 1,171,487 1,871,945
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)               1,288,552 412,733 875,819
13.02 Property   1 3725 Pentagon Boulevard               1,360,726 569,442 791,284
13.03 Property   1 2601 Commons Boulevard               394,154 189,312 204,842
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 7/5/2025 NAP 6/5/2030 6/5/2030 0 0 L(24),YM1(33),O(3) 5,283,883 3,427,134 1,856,748
14.01 Property   1 Center City Apartments               1,796,803 973,197 823,605
14.02 Property   1 City Heights Apartments               1,489,967 974,770 515,197
14.03 Property   1 Mulberry Towers               1,997,113 1,479,167 517,946
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(29),O(6) 1,691,438 207,139 1,484,298
16 Loan 2, 19 1 Plaza Colonial 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(32),O(4) 3,047,258 810,574 2,236,683
17 Loan 6, 7, 19, 33 2 Abington & Cypress 4/6/2025 NAP 3/6/2030 3/6/2030 0 0 L(27),D(29),O(4) 7,574,526 3,276,075 4,298,451
17.01 Property   1 Cypress Village Apartments               4,277,199 1,798,446 2,478,753
17.02 Property   1 The Abington               3,297,328 1,477,629 1,819,699
18 Loan 16, 27  1 Regency at Menlo Park 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(30),O(5) NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 7/1/2025 NAP 6/1/2030 6/1/2030 0 0 L(24),D(29),O(7) 5,041,930 3,309,028 1,732,902
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 1/6/2025 NAP 12/6/2029 12/6/2029 0 0 L(30),D(26),O(4) 11,667,321 3,620,414 8,046,907
20.01 Property   1 280 and 290 Merrimack Street               7,592,683 2,408,236 5,184,446
20.02 Property   1 350 Merrimack Street               4,074,638 1,212,177 2,862,461
21 Loan 3, 19 1 RISE Noblesville 7/1/2025 NAP 6/1/2030 6/1/2030 0 0 L(24),D(30),O(6) 1,794,166 648,946 1,145,220
22 Loan 3, 16  1 99 Storms Ave 6/1/2025 NAP 5/1/2030 5/1/2030 0 0 L(25),YM1(29),O(6) 1,523,155 307,966 1,215,189
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave 7/1/2025 NAP 6/1/2030 6/1/2030 0 0 L(25),YM1(32),O(3) NAV NAV NAV
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 6/1/2025 NAP 5/1/2030 5/1/2030 3 0 L(25),D(28),O(7) 82,539,792 13,386,040 69,153,753
25 Loan 1, 7 1 Shaw Park Plaza 6/5/2025 6/5/2025 5/5/2030 5/5/2030 0 0 L(25),DorYM1(28),O(7) 9,363,902 3,453,626 5,910,276
26 Loan 10, 27 1 1565 New York Ave 7/1/2025 NAP 6/1/2030 6/1/2030 3 3 L(24),D(33),O(3) 776,052 70,996 705,056
27 Loan 2, 19 1 200 Mott Street 7/1/2025 NAP 6/1/2030 6/1/2030 5 0 L(24),D(29),O(7) 757,633 355,462 402,171
28 Loan   1 Dunbar Village Plaza 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(30),O(5) 1,206,764 459,700 747,064
29 Loan   1 Manhattanview Terrace  6/1/2025 NAP 5/1/2030 5/1/2030 0 0 L(25),D(32),O(3) 2,260,854 1,369,793 891,061
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(12),YM1(44),O(4) 132,191 14,473 117,718
31 Loan 33 1 The Windsor Apartments 7/1/2025 NAP 6/1/2030 6/1/2030 0 0 L(24),D(33),O(3) 1,266,265 626,657 639,608
32 Loan 6 4 Central Salt Lake Portfolio 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),YM1(31),O(5) 743,507 257,498 486,009
32.01 Property   1 150 Apartments               NAV NAV NAV
32.02 Property   1 7th & 7th               NAV NAV NAV
32.03 Property   1 Central Fourplex               NAV NAV NAV
32.04 Property   1 Central Triplex               NAV NAV NAV
33 Loan 19 1 Vidalia Central 5/6/2025 NAP 4/6/2030 4/6/2030 0 0 L(26),DorYM1(29),O(5) 792,536 106,332 686,204
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(31),O(4) 717,915 133,132 584,783
34.01 Property   1 Kingswood MHP               251,493 38,589 212,904
34.02 Property   1 Fairwood MHP               227,700 38,263 189,437
34.03 Property   1 Bedsole MHP               238,722 56,281 182,441
35 Loan 31, 33 1 66 York Street 7/6/2025 NAP 6/6/2030 6/6/2030 0 0 L(24),D(32),O(4) 207,314 44,775 162,539
36 Loan   1 Lions Head Medical Office 7/6/2025 7/6/2025 6/6/2030 6/6/2030 0 0 L(24),D(29),O(7) 1,142,784 706,784 436,000
37 Loan   1 City Line – Millbrook 6/6/2025 NAP 5/6/2030 5/6/2030 0 0 L(25),D(28),O(7) 300,410 78,955 221,455

 

 A-5 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Most Recent NOI Date   Most Recent Description  Second Most Recent EGI ($) Second Most Recent Expenses ($) Second Most Recent NOI ($)  Second Most Recent NOI Date  Second Most Recent Description  Third Most Recent EGI ($)  Third Most Recent Expenses ($) Third Most Recent NOI ($) Third Most Recent NOI Date
          16         16         16
                               
1 Loan 2, 7, 12, 16, 26 1 One Grove NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 3/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 2/28/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 1/31/2025 T-12 15,327,805 5,572,507 9,755,299 12/31/2024 T-12 12,770,947 5,691,539 7,079,408 12/31/2023
4.01 Property   1 Turtle Creek Village Retail 1/31/2025 T-12 5,688,320 1,834,221 3,854,099 12/31/2024 T-12 5,598,266 1,932,814 3,665,452 12/31/2023
4.02 Property   1 Turtle Creek Village Office 1/31/2025 T-12 9,639,486 3,738,286 5,901,200 12/31/2024 T-12 7,172,681 3,758,725 3,413,956 12/31/2023
5 Loan 3, 17, 19  1 Brickyard Square 2/28/2025 T-12 4,485,566 1,152,951 3,332,616 12/31/2024 T-12 4,542,267 1,251,265 3,291,001 12/31/2023
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 2/28/2025 T-12 3,724,654 1,107,825 2,616,829 12/31/2024 T-12 3,712,371 1,085,868 2,626,503 12/31/2023
6.01 Property   1 146 Wythe Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.02 Property   1 21 Judge Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.03 Property   1 81 Olive Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.04 Property   1 113 North 8th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.05 Property   1 90 Berry Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.06 Property   1 436 Graham Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.07 Property   1 429 Graham Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.08 Property   1 14 Judge Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.09 Property   1 29 Orient Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.10 Property   1 24 Skillman Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.11 Property   1 792 Metropolitan Avenue NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
6.12 Property   1 137 North 8th Street NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
7 Loan 2, 4, 23, 27  1 One West End Retail 3/31/2025 T-12 2,966,445 326,159 2,640,285 12/31/2024 T-12 2,836,428 326,180 2,510,248 12/31/2023
8 Loan 4 1 St. Charles Towne Plaza 2/28/2025 T-12 5,247,616 1,197,807 4,049,809 12/31/2024 T-12 5,017,256 1,251,803 3,765,453 12/31/2023
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 3/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 4/30/2025 T-12 4,025,113 1,815,066 2,210,047 12/31/2024 T-12 3,734,010 1,780,263 1,953,747 12/31/2023
10.01 Property   1 Oasis Palms Estates 4/30/2025 T-12 1,778,000 799,255 978,745 12/31/2024 T-12 1,715,700 843,413 872,287 12/31/2023
10.02 Property   1 Los Arcos Estates 4/30/2025 T-12 987,466 392,382 595,084 12/31/2024 T-12 879,608 331,106 548,502 12/31/2023
10.03 Property   1 Palm Villa 4/30/2025 T-12 769,482 460,259 309,223 12/31/2024 T-12 711,475 473,652 237,823 12/31/2023
10.04 Property   1 Sycamore Village 4/30/2025 T-12 490,166 163,171 326,996 12/31/2024 T-12 427,228 132,093 295,135 12/31/2023
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 3/31/2025 T-12 1,427,100 413,292 1,013,808 12/31/2024 T-12 NAV NAV NAV NAV
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 3/31/2025 T-12 2,921,055 1,081,015 1,840,040 12/31/2024 T-12 2,563,914 1,122,643 1,441,271 12/31/2023
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) 3/31/2025 T-12 1,168,606 391,589 777,017 12/31/2024 T-12 1,161,601 388,728 772,873 12/31/2023
13.02 Property   1 3725 Pentagon Boulevard 3/31/2025 T-12 1,334,053 511,038 823,015 12/31/2024 T-12 1,099,594 539,438 560,156 12/31/2023
13.03 Property   1 2601 Commons Boulevard 3/31/2025 T-12 418,396 178,388 240,008 12/31/2024 T-12 302,719 194,477 108,242 12/31/2023
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 3/31/2025 T-12 5,234,034 3,337,178 1,896,856 12/31/2024 T-12 5,058,412 3,308,407 1,750,005 12/31/2023
14.01 Property   1 Center City Apartments 3/31/2025 T-12 1,776,637 968,230 808,407 12/31/2024 T-12 1,718,453 927,965 790,487 12/31/2023
14.02 Property   1 City Heights Apartments 3/31/2025 T-12 1,493,072 939,027 554,046 12/31/2024 T-12 1,403,213 957,377 445,837 12/31/2023
14.03 Property   1 Mulberry Towers 3/31/2025 T-12 1,964,325 1,429,921 534,404 12/31/2024 T-12 1,936,746 1,423,065 513,681 12/31/2023
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 2/28/2025 T-12 1,687,155 204,613 1,482,541 12/31/2024 T-12 1,663,164 198,403 1,464,761 12/31/2023
16 Loan 2, 19 1 Plaza Colonial 3/31/2025 T-12 3,005,205 818,393 2,186,812 12/31/2024 T-12 2,933,701 669,764 2,263,937 12/31/2023
17 Loan 6, 7, 19, 33 2 Abington & Cypress 3/31/2025 T-12 7,562,668 3,349,685 4,212,983 12/31/2024 T-12 7,067,310 3,284,412 3,782,899 12/31/2023
17.01 Property   1 Cypress Village Apartments 3/31/2025 T-12 4,227,343 1,822,980 2,404,363 12/31/2024 T-12 3,815,022 1,714,417 2,100,604 12/31/2023
17.02 Property   1 The Abington 3/31/2025 T-12 3,335,325 1,526,705 1,808,620 12/31/2024 T-12 3,252,288 1,569,994 1,682,294 12/31/2023
18 Loan 16, 27  1 Regency at Menlo Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 4/30/2025 T-12 5,028,516 3,312,169 1,716,347 12/31/2024 T-12 4,921,067 3,226,315 1,694,752 12/31/2023
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 3/31/2025 T-12 11,306,976 3,455,979 7,850,997 12/31/2024 T-12 10,653,958 3,058,057 7,595,902 12/31/2023
20.01 Property   1 280 and 290 Merrimack Street 3/31/2025 T-12 7,678,187 2,329,769 5,348,418 12/31/2024 T-12 7,872,207 2,043,181 5,829,026 12/31/2023
20.02 Property   1 350 Merrimack Street 3/31/2025 T-12 3,628,788 1,126,210 2,502,579 12/31/2024 T-12 2,781,751 1,014,875 1,766,875 12/31/2023
21 Loan 3, 19 1 RISE Noblesville 3/31/2025 T-12 1,754,563 601,693 1,152,870 12/31/2024 T-12 1,578,389 617,548 960,841 12/31/2023
22 Loan 3, 16  1 99 Storms Ave 2/28/2025 T-3 Annulized NAV NAV NAV NAV NAV NAV NAV NAV NAV
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 12/31/2024 T-12 77,671,553 10,539,687 67,131,866 12/31/2023 T-12 71,723,158 7,942,609 63,780,550 12/31/2022
25 Loan 1, 7 1 Shaw Park Plaza 1/31/2025 T-12 9,227,803 3,426,659 5,801,145 12/31/2024 T-12 8,496,059 3,661,095 4,834,964 12/31/2023
26 Loan 10, 27 1 1565 New York Ave 3/31/2025 T-12 758,336 67,091 691,245 12/31/2024 T-12 657,097 29,800 627,297 12/31/2023
27 Loan 2, 19 1 200 Mott Street 3/31/2025 T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
28 Loan   1 Dunbar Village Plaza 2/28/2025 T-12 1,199,236 415,943 783,292 12/31/2024 T-12 1,208,160 441,169 766,990 12/31/2023
29 Loan   1 Manhattanview Terrace  12/31/2024 T-12 2,234,338 1,539,315 695,023 12/31/2023 T-12 2,061,462 1,707,338 354,124 12/31/2022
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue 3/31/2025 T-4 NAV NAV NAV NAV NAV NAV NAV NAV NAV
31 Loan 33 1 The Windsor Apartments 3/31/2025 T-12 1,248,941 623,754 625,188 12/31/2024 T-12 1,236,916 590,034 646,882 12/31/2023
32 Loan 6 4 Central Salt Lake Portfolio 3/31/2025 T-12 724,029 283,502 440,527 12/31/2024 T-12 324,704 238,996 85,709 12/31/2023
32.01 Property   1 150 Apartments NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
32.02 Property   1 7th & 7th NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
32.03 Property   1 Central Fourplex NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
32.04 Property   1 Central Triplex NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
33 Loan 19 1 Vidalia Central 1/31/2025 T-12 787,131 104,311 682,820 12/31/2024 T-12 769,600 115,205 654,395 12/31/2023
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 2/28/2025 T-12 715,551 135,579 579,972 12/31/2024 T-12 656,615 148,582 508,033 12/31/2023
34.01 Property   1 Kingswood MHP 2/28/2025 T-12 249,919 39,296 210,623 12/31/2024 T-12 219,347 38,426 180,921 12/31/2023
34.02 Property   1 Fairwood MHP 2/28/2025 T-12 224,921 39,203 185,718 12/31/2024 T-12 200,896 35,587 165,309 12/31/2023
34.03 Property   1 Bedsole MHP 2/28/2025 T-12 240,711 57,080 183,631 12/31/2024 T-12 236,372 74,569 161,803 12/31/2023
35 Loan 31, 33 1 66 York Street 3/6/2025 T-2 789,615 345,370 444,245 12/31/2024 T-12 650,890 291,925 358,965 12/31/2023
36 Loan   1 Lions Head Medical Office 2/28/2025 T-12 1,128,097 700,362 427,734 12/31/2024 T-12 1,074,998 752,525 322,472 12/31/2023
37 Loan   1 City Line – Millbrook 2/28/2025 T-12 284,229 80,159 204,070 12/31/2024 T-12 212,753 95,312 117,441 12/31/2023

 

 A-6 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten EGI ($) Underwritten Expenses ($) Underwritten Net Operating Income ($) Underwritten Replacement / FF&E Reserve ($)  Underwritten TI / LC ($)   Underwritten Net Cash Flow ($)  Underwritten NOI DSCR (x)  Underwritten NCF DSCR (x)   Underwritten NOI Debt Yield (%) 
                  31   15   7, 14 7, 14 7
                               
1 Loan 2, 7, 12, 16, 26 1 One Grove NAV 95.0% 9,670,410 3,460,860 6,209,549 50,445 0 6,159,104 1.26 1.25 7.7%
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue NAV 92.1% 5,326,915 790,786 4,536,130 19,600 9,200 4,507,330 1.25 1.25 7.8%
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue NAV 93.0% 8,528,192 1,209,804 7,318,388 29,648 185,303 7,103,437 1.35 1.31 9.8%
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village T-12 91.2% 15,832,955 5,583,005 10,249,951 70,728 324,588 9,854,635 1.75 1.68 12.2%
4.01 Property   1 Turtle Creek Village Retail T-12 93.7% 5,528,539 1,424,803 4,103,736 13,261 94,720 3,995,755      
4.02 Property   1 Turtle Creek Village Office T-12 89.9% 10,304,416 4,158,202 6,146,215 57,467 229,868 5,858,880      
5 Loan 3, 17, 19  1 Brickyard Square T-12 95.0% 4,578,433 1,179,820 3,398,613 26,177 69,804 3,302,632 1.33 1.30 9.3%
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio T-12 94.2% 4,036,006 1,032,473 3,003,533 29,642 3,686 2,970,205 1.26 1.25 8.6%
6.01 Property   1 146 Wythe Avenue NAV 97.0% 520,181 74,679 445,502 4,387 2,253 438,861      
6.02 Property   1 21 Judge Street NAV 92.4% 500,249 234,586 265,663 4,832 0 260,831      
6.03 Property   1 81 Olive Street NAV 99.5% 479,063 102,130 376,933 984 0 375,948      
6.04 Property   1 113 North 8th Street NAV 99.5% 395,811 83,200 312,611 2,535 0 310,076      
6.05 Property   1 90 Berry Street NAV 99.5% 356,756 75,238 281,518 1,659 0 279,859      
6.06 Property   1 436 Graham Avenue NAV 48.2% 159,742 66,176 93,567 4,093 0 89,474      
6.07 Property   1 429 Graham Avenue NAV 97.7% 301,125 54,173 246,952 1,235 1,433 244,283      
6.08 Property   1 14 Judge Street NAV 99.5% 328,455 76,330 252,124 1,622 0 250,502      
6.09 Property   1 29 Orient Avenue NAV 99.5% 284,504 59,696 224,808 1,670 0 223,137      
6.10 Property   1 24 Skillman Avenue NAV 99.5% 302,381 78,982 223,399 4,824 0 218,575      
6.11 Property   1 792 Metropolitan Avenue NAV 99.5% 225,069 59,319 165,750 637 0 165,113      
6.12 Property   1 137 North 8th Street NAV 99.5% 182,671 67,964 114,707 1,162 0 113,545      
7 Loan 2, 4, 23, 27  1 One West End Retail T-12 97.0% 3,184,400 410,163 2,774,237 20,050 0 2,754,187 1.28 1.27 8.3%
8 Loan 4 1 St. Charles Towne Plaza T-12 95.0% 5,478,930 1,368,733 4,110,198 76,135 190,338 3,843,725 2.08 1.95 14.4%
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAV 97.0% 3,379,338 1,085,469 2,293,869 26,000 0 2,267,869 1.27 1.26 8.5%
10 Loan 6, 28, 29 4 Skyline MHP Portfolio T-12 92.5% 4,292,418 1,935,078 2,357,340 29,550 0 2,327,790 1.35 1.33 9.6%
10.01 Property   1 Oasis Palms Estates T-12 97.0% 1,766,808 958,517 808,291 7,050 0 801,241      
10.02 Property   1 Los Arcos Estates T-12 85.9% 1,277,343 412,187 865,157 11,450 0 853,707      
10.03 Property   1 Palm Villa T-12 95.4% 718,008 372,965 345,043 5,450 0 339,593      
10.04 Property   1 Sycamore Village T-12 93.4% 530,258 191,410 338,848 5,600 0 333,248      
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAV 87.0% 3,535,914 1,344,645 2,191,268 28,356 0 2,162,912 1.52 1.50 9.7%
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures NAV 91.8% 2,885,463 395,754 2,489,709 15,399 57,193 2,417,117 1.55 1.50 11.3%
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio T-12 95.0% 3,867,765 1,221,795 2,645,970 28,116 65,622 2,552,233 1.55 1.50 12.2%
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) T-12 95.0% 1,987,502 456,719 1,530,783 14,991 0 1,515,792      
13.02 Property   1 3725 Pentagon Boulevard T-12 95.0% 1,461,779 572,901 888,878 10,312 51,560 827,006      
13.03 Property   1 2601 Commons Boulevard T-12 95.0% 418,484 192,175 226,309 2,812 14,062 209,435      
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio T-12 95.0% 5,449,393 3,239,159 2,210,233 134,282 0 2,075,951 1.50 1.41 10.5%
14.01 Property   1 Center City Apartments T-12 98.5% 1,852,236 903,388 948,849 44,000 0 904,849      
14.02 Property   1 City Heights Apartments T-12 96.0% 1,560,064 911,252 648,812 38,782 0 610,030      
14.03 Property   1 Mulberry Towers T-12 91.3% 2,037,092 1,424,519 612,573 51,500 0 561,073      
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue T-12 97.0% 1,657,346 208,979 1,448,367 9,681 0 1,438,687 1.26 1.26 8.0%
16 Loan 2, 19 1 Plaza Colonial T-12 94.9% 3,040,322 803,395 2,236,928 20,348 67,095 2,149,485 1.90 1.82 13.4%
17 Loan 6, 7, 19, 33 2 Abington & Cypress T-12 89.6% 7,895,400 3,376,314 4,519,087 203,060 0 4,316,027 1.38 1.32 9.9%
17.01 Property   1 Cypress Village Apartments T-12 NAV NAV NAV NAV NAV NAV NAV      
17.02 Property   1 The Abington T-12 NAV NAV NAV NAV NAV NAV NAV      
18 Loan 16, 27  1 Regency at Menlo Park NAP 95.0% 1,671,045 414,590 1,256,455 11,200 0 1,245,255 1.29 1.28 8.4%
19 Loan 19, 31 1 Hampton Inn Altamonte Springs T-12 80.5% 5,041,930 3,307,375 1,734,555 201,677 0 1,532,878 1.72 1.52 13.6%
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West T-12 95.0% 12,184,481 3,325,733 8,858,748 79,877 266,256 8,512,616 1.56 1.50 11.1%
20.01 Property   1 280 and 290 Merrimack Street T-12 95.0% 8,219,557 2,279,290 5,940,267 58,003 193,343 5,688,921      
20.02 Property   1 350 Merrimack Street T-12 95.0% 3,964,924 1,046,443 2,918,481 21,874 72,913 2,823,695      
21 Loan 3, 19 1 RISE Noblesville T-12 88.0% 1,819,391 589,928 1,229,463 10,103 0 1,219,360 1.43 1.42 9.8%
22 Loan 3, 16  1 99 Storms Ave NAV 94.8% 1,454,710 422,768 1,031,942 12,480 12,302 1,007,160 1.29 1.25 8.5%
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAV 95.0% 900,600 110,028 790,572 4,500 4,701 781,371 1.27 1.25 8.1%
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway T-12 98.3% 74,830,350 14,935,901 59,894,449 176,620 212,962 59,504,867 3.37 3.34 21.6%
25 Loan 1, 7 1 Shaw Park Plaza T-12 95.0% 10,987,592 3,536,705 7,450,887 88,937 277,927 7,084,024 1.71 1.63 13.6%
26 Loan 10, 27 1 1565 New York Ave T-12 95.0% 766,437 73,497 692,941 4,950 0 687,991 1.26 1.25 8.2%
27 Loan 2, 19 1 200 Mott Street NAV 95.3% 1,053,349 364,735 688,614 6,852 0 681,762 1.28 1.27 8.1%
28 Loan   1 Dunbar Village Plaza T-12 95.9% 1,198,492 458,084 740,408 23,589 53,611 663,208 1.68 1.50 11.2%
29 Loan   1 Manhattanview Terrace  T-12 94.0% 2,274,849 1,579,970 694,878 36,000 0 658,878 1.71 1.63 11.3%
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAV 96.6% 554,585 61,313 493,272 3,070 2,850 487,352 1.27 1.25 8.1%
31 Loan 33 1 The Windsor Apartments T-12 95.0% 1,258,426 614,914 643,511 25,862 10,564 607,085 1.54 1.45 11.3%
32 Loan 6 4 Central Salt Lake Portfolio T-12 95.4% 725,558 248,558 477,000 10,879 0 466,121 1.30 1.27 8.5%
32.01 Property   1 150 Apartments NAV NAV NAV NAV NAV NAV NAV NAV      
32.02 Property   1 7th & 7th NAV NAV NAV NAV NAV NAV NAV NAV      
32.03 Property   1 Central Fourplex NAV NAV NAV NAV NAV NAV NAV NAV      
32.04 Property   1 Central Triplex NAV NAV NAV NAV NAV NAV NAV NAV      
33 Loan 19 1 Vidalia Central T-12 95.0% 784,506 118,661 665,845 4,961 40,586 620,298 1.68 1.57 12.3%
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 T-12 94.9% 723,629 168,522 555,107 7,850 0 547,257 1.60 1.58 11.1%
34.01 Property   1 Kingswood MHP T-12 94.7% 259,693 52,216 207,477 2,850 0 204,627      
34.02 Property   1 Fairwood MHP T-12 95.0% 232,375 50,426 181,949 2,550 0 179,399      
34.03 Property   1 Bedsole MHP T-12 95.0% 231,561 65,880 165,681 2,450 0 163,231      
35 Loan 31, 33 1 66 York Street T-12 89.7% 995,480 471,867 523,613 5,720 28,598 489,296 1.51 1.41 10.9%
36 Loan   1 Lions Head Medical Office T-12 86.4% 1,206,847 714,103 492,744 10,320 64,500 417,924 2.02 1.71 15.9%
37 Loan   1 City Line – Millbrook T-12 73.7% 349,260 89,308 259,952 3,574 0 256,378 1.58 1.56 9.6%

 

 A-7 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Underwritten NCF Debt Yield (%)   Appraised Value ($)  Appraised Value Type  Appraisal Date   Cut-off Date LTV Ratio (%)   LTV Ratio at Maturity / ARD (%)   Leased Occupancy (%)   Occupancy Date   Single Tenant (Y/N) 
          7 5      5, 7   5, 7   3,4     
                           
1 Loan 2, 7, 12, 16, 26 1 One Grove 7.6% 126,200,000 As Is 2/26/2025 64.2% 64.2% 94.3% 5/28/2025 No
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 7.8% 88,500,000 As Is 4/1/2025 65.5% 65.5% 100.0% 5/30/2025 NAP
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 9.5% 111,400,000 As Is 3/18/2025 67.3% 67.3% 99.9% 4/21/2025 No
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 11.7% 158,400,000 As Portfolio 3/20/2025 53.0% 53.0% 94.0% 5/8/2025  
4.01 Property   1 Turtle Creek Village Retail   80,500,000 As Is 3/20/2025     93.5% 5/8/2025 No
4.02 Property   1 Turtle Creek Village Office   78,200,000 As Is 3/20/2025     94.2% 5/8/2025 No
5 Loan 3, 17, 19  1 Brickyard Square 9.0% 52,550,000 As Is 4/2/2025 69.6% 69.6% 98.6% 5/1/2025 No
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 8.5% 58,700,000 As Portfolio 3/26/2025 59.3% 59.3% 93.4% 4/25/2025  
6.01 Property   1 146 Wythe Avenue   7,800,000 As Is 3/26/2025     83.3% 4/25/2025 NAP
6.02 Property   1 21 Judge Street   7,100,000 As Is 3/26/2025     93.3% 4/25/2025 NAP
6.03 Property   1 81 Olive Street   6,700,000 As Is 3/26/2025     100.0% 4/25/2025 NAP
6.04 Property   1 113 North 8th Street   5,400,000 As Is 3/26/2025     100.0% 4/25/2025 NAP
6.05 Property   1 90 Berry Street   5,000,000 As Is 3/26/2025     100.0% 4/25/2025 NAP
6.06 Property   1 436 Graham Avenue   4,400,000 As Is 3/26/2025     50.0% 4/25/2025 NAP
6.07 Property   1 429 Graham Avenue   4,300,000 As Is 3/26/2025     100.0% 4/25/2025 NAP
6.08 Property   1 14 Judge Street   4,200,000 As Is 3/26/2025     100.0% 4/25/2025 NAP
6.09 Property   1 29 Orient Avenue   3,850,000 As Is 3/26/2025     100.0% 4/25/2025 NAP
6.10 Property   1 24 Skillman Avenue   3,700,000 As Is 3/26/2025     87.5% 4/25/2025 NAP
6.11 Property   1 792 Metropolitan Avenue   2,820,000 As Is 3/26/2025     100.0% 4/25/2025 NAP
6.12 Property   1 137 North 8th Street   1,800,000 As Is 3/26/2025     87.5% 4/25/2025 NAP
7 Loan 2, 4, 23, 27  1 One West End Retail 8.3% 48,600,000 As Is 3/21/2025 68.4% 68.4% 100.0% 4/30/2025 No
8 Loan 4 1 St. Charles Towne Plaza 13.5% 54,100,000 As Is 4/11/2025 52.7% 52.7% 98.5% 5/5/2025 No
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 8.4% 47,300,000 As Is 3/27/2025 57.1% 57.1% 94.2% 5/28/2025 NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 9.5% 38,800,000 As Is Various 63.0% 63.0% 92.4% 5/8/2025  
10.01 Property   1 Oasis Palms Estates   14,830,000 As Is 2/12/2025     100.0% 5/8/2025 NAP
10.02 Property   1 Los Arcos Estates   11,850,000 As Is 2/18/2025     84.3% 5/8/2025 NAP
10.03 Property   1 Palm Villa   6,260,000 As Is 2/12/2025     97.2% 5/8/2025 NAP
10.04 Property   1 Sycamore Village   5,860,000 As Is 2/17/2025     94.6% 5/8/2025 NAP
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center 9.6% 43,100,000 As Is 3/28/2025 52.2% 52.2% 95.5% 5/1/2025 No
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 11.0% 32,800,000 As Is 3/6/2025 67.1% 67.1% 91.0% 4/22/2025 No
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 11.7% 32,300,000 As Is 3/25/2025 67.3% 67.3% 100.0% 3/1/2025  
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)   19,200,000 As Is 3/25/2025     100.0% 3/1/2025 Yes
13.02 Property   1 3725 Pentagon Boulevard   10,600,000 As Is 3/25/2025     100.0% 3/1/2025 No
13.03 Property   1 2601 Commons Boulevard   2,500,000 As Is 3/25/2025     100.0% 3/1/2025 No
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 9.8% 37,150,000 As Is 3/25/2025 56.9% 56.9% 95.1% Various No
14.01 Property   1 Center City Apartments   14,150,000 As Is 3/25/2025     98.9% 4/27/2025 NAP
14.02 Property   1 City Heights Apartments   12,000,000 As Is 3/25/2025     96.0% 4/29/2025 NAP
14.03 Property   1 Mulberry Towers   11,000,000 As Is 3/25/2025     91.3% 4/29/2025 NAP
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 8.0% 25,500,000 As Is 3/24/2025 70.9% 70.9% 100.0% 3/13/2025 NAP
16 Loan 2, 19 1 Plaza Colonial 12.9% 32,200,000 As Is 3/21/2025 51.9% 51.9% 92.2% 5/5/2025 No
17 Loan 6, 7, 19, 33 2 Abington & Cypress 9.5% 65,600,000 As Is Various 69.6% 69.6% 88.1% Various  
17.01 Property   1 Cypress Village Apartments   34,300,000 As Is 11/6/2024     96.1% 5/3/2025 NAP
17.02 Property   1 The Abington   31,300,000 As Is 11/8/2024     81.3% 5/16/2025 NAP
18 Loan 16, 27  1 Regency at Menlo Park 8.3% 23,250,000 As Is 3/4/2025 64.5% 64.5% 96.4% 3/17/2025 NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 12.0% 19,800,000 As Is 3/26/2025 64.5% 64.5% 80.5% 4/30/2025 NAP
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 10.6% 129,900,000 As Is 11/13/2024 61.6% 61.6% 94.8% 11/11/2024  
20.01 Property   1 280 and 290 Merrimack Street   91,900,000 As Is 11/13/2024     92.8% 11/11/2024 No
20.02 Property   1 350 Merrimack Street   38,000,000 As Is 11/13/2024     100.0% 11/11/2024 No
21 Loan 3, 19 1 RISE Noblesville 9.8% 18,400,000 As Is 4/10/2025 67.9% 67.9% 88.7% 4/9/2025 NAP
22 Loan 3, 16  1 99 Storms Ave 8.3% 20,400,000 As Is 3/13/2025 59.8% 59.8% 98.0% 3/31/2025 NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave 8.0% 18,600,000 As Stabilized 1/12/2026 56.5% 56.5% 95.0% 4/29/2025 NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 21.5% 1,040,000,000 As Is 10/1/2024 26.6% 26.6% 99.3% 2/1/2025 No
25 Loan 1, 7 1 Shaw Park Plaza 12.9% 83,800,000 As Is 2/6/2025 65.6% 62.1% 96.3% 3/12/2025 No
26 Loan 10, 27 1 1565 New York Ave 8.1% 12,800,000 As Is 3/27/2025 66.4% 66.4% 100.0% 3/31/2025 NAP
27 Loan 2, 19 1 200 Mott Street 8.0% 12,500,000 As Is 3/6/2025 68.0% 68.0% 100.0% 1/1/2025 NAP
28 Loan   1 Dunbar Village Plaza 10.0% 10,170,000 As Is 4/3/2025 64.9% 64.9% 96.3% 5/1/2025 No
29 Loan   1 Manhattanview Terrace  10.7% 14,500,000 As Is 2/26/2025 42.4% 42.4% 94.2% 3/24/2025 NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue 8.0% 9,200,000 As Is 12/16/2024 66.3% 66.3% 100.0% 5/27/2025 NAP
31 Loan 33 1 The Windsor Apartments 10.6% 8,400,000 As Is 4/3/2025 67.9% 67.9% 96.3% 5/20/2025 NAP
32 Loan 6 4 Central Salt Lake Portfolio 8.3% 9,140,000 As Is 4/4/2025 61.5% 61.5% 95.4% 5/22/2025  
32.01 Property   1 150 Apartments   4,860,000 As Is 4/4/2025     91.7% 5/22/2025 NAP
32.02 Property   1 7th & 7th   2,960,000 As Is 4/4/2025     100.0% 5/22/2025 NAP
32.03 Property   1 Central Fourplex   900,000 As Is 4/4/2025     100.0% 5/22/2025 NAP
32.04 Property   1 Central Triplex   420,000 As Is 4/4/2025     100.0% 5/22/2025 NAP
33 Loan 19 1 Vidalia Central 11.5% 8,900,000 As Is 3/3/2025 60.7% 60.7% 100.0% 4/2/2025 No
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 10.9% 8,600,000 As Is 3/13/2025 58.1% 58.1% 96.8% 4/24/2025  
34.01 Property   1 Kingswood MHP   3,200,000 As Is 3/13/2025     94.7% 4/24/2025 NAP
34.02 Property   1 Fairwood MHP   2,900,000 As Is 3/13/2025     96.1% 4/24/2025 NAP
34.03 Property   1 Bedsole MHP   2,500,000 As Is 3/13/2025     100.0% 4/24/2025 NAP
35 Loan 31, 33 1 66 York Street 10.2% 7,900,000 As Is 3/4/2025 60.9% 60.9% 100.0% 5/28/2025 No
36 Loan   1 Lions Head Medical Office 13.5% 9,700,000 As Is 4/1/2025 32.0% 30.2% 81.6% 5/15/2025 No
37 Loan   1 City Line – Millbrook 9.5% 5,000,000 As Is 3/31/2025 54.2% 54.2% 76.4% 4/23/2025 NAP

 

 A-8 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name  Largest Tenant   Largest Tenant SF   Largest Tenant % of NRA  Largest Tenant Lease Expiration Date Second Largest Tenant
           4, 21, 22, 23, 28         4, 21, 22, 23, 28 
                   
1 Loan 2, 7, 12, 16, 26 1 One Grove NAP NAP NAP NAP NAP
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue NAP NAP NAP NAP NAP
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue Hoopla 24,032 16.2% 6/14/2029 ODA Health
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village          
4.01 Property   1 Turtle Creek Village Retail Tom Thumb 22,081 23.3% 5/31/2030 World Market
4.02 Property   1 Turtle Creek Village Office Origin Bank 28,689 12.5% 4/30/2034 Premier Office Centers, LLC
5 Loan 3, 17, 19  1 Brickyard Square O'Neil Cinemas 29,577 16.9% 10/31/2050 Marshalls
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio          
6.01 Property   1 146 Wythe Avenue NAP NAP NAP NAP NAP
6.02 Property   1 21 Judge Street NAP NAP NAP NAP NAP
6.03 Property   1 81 Olive Street NAP NAP NAP NAP NAP
6.04 Property   1 113 North 8th Street NAP NAP NAP NAP NAP
6.05 Property   1 90 Berry Street NAP NAP NAP NAP NAP
6.06 Property   1 436 Graham Avenue NAP NAP NAP NAP NAP
6.07 Property   1 429 Graham Avenue NAP NAP NAP NAP NAP
6.08 Property   1 14 Judge Street NAP NAP NAP NAP NAP
6.09 Property   1 29 Orient Avenue NAP NAP NAP NAP NAP
6.10 Property   1 24 Skillman Avenue NAP NAP NAP NAP NAP
6.11 Property   1 792 Metropolitan Avenue NAP NAP NAP NAP NAP
6.12 Property   1 137 North 8th Street NAP NAP NAP NAP NAP
7 Loan 2, 4, 23, 27  1 One West End Retail Morton Williams 29,535 91.8% 12/1/2043 Star A Kidz
8 Loan 4 1 St. Charles Towne Plaza Shoppers Food Warehouse  70,000 18.4% 6/30/2033 Ashley Furniture
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP NAP NAP NAP NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio          
10.01 Property   1 Oasis Palms Estates NAP NAP NAP NAP NAP
10.02 Property   1 Los Arcos Estates NAP NAP NAP NAP NAP
10.03 Property   1 Palm Villa NAP NAP NAP NAP NAP
10.04 Property   1 Sycamore Village NAP NAP NAP NAP NAP
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP NAP NAP NAP NAP
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures Braden Fellman Construction, LLC 18,380 19.7% 3/31/2040 Communities in Schools of Georgia, Inc.
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio          
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) Parallax Advanced Res 74,956 100.0% 2/28/2035 NAP
13.02 Property   1 3725 Pentagon Boulevard KBR 41,660 80.8% 5/31/2032 Mintek Resources
13.03 Property   1 2601 Commons Boulevard Awetomaton Ltd. 10,127 72.0% 2/28/2028 Marisa Borgert Psy. D.
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio          
14.01 Property   1 Center City Apartments NAP NAP NAP NAP NAP
14.02 Property   1 City Heights Apartments NAP NAP NAP NAP NAP
14.03 Property   1 Mulberry Towers NAP NAP NAP NAP NAP
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue Met Fresh of Bed-Stuy 6,205 100.0% 11/30/2041 NAP
16 Loan 2, 19 1 Plaza Colonial Coldwell Banker 12,513 14.9% 3/31/2027 UBS
17 Loan 6, 7, 19, 33 2 Abington & Cypress          
17.01 Property   1 Cypress Village Apartments NAP NAP NAP NAP NAP
17.02 Property   1 The Abington NAP NAP NAP NAP NAP
18 Loan 16, 27  1 Regency at Menlo Park NAP NAP NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs NAP NAP NAP NAP NAP
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West          
20.01 Property   1 280 and 290 Merrimack Street Commonwealth of Massachusetts 85,520 22.1% 6/30/2028 Agespan, Inc.
20.02 Property   1 350 Merrimack Street NxStage Medical, Inc. 145,000 99.4% 2/28/2029 AT&T (New Cingular Wireless)
21 Loan 3, 19 1 RISE Noblesville NAP NAP NAP NAP NAP
22 Loan 3, 16  1 99 Storms Ave NAP NAP NAP NAP NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP NAP NAP NAP NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway Marquis Theatre Associates LP 61,681 57.9% 7/31/2050 Levi's
25 Loan 1, 7 1 Shaw Park Plaza Benjamin F. Edwards & Co. Inc. 47,844 17.2% 1/31/2033 Moneta Group, LLC
26 Loan 10, 27 1 1565 New York Ave NAP NAP NAP NAP NAP
27 Loan 2, 19 1 200 Mott Street NAP NAP NAP NAP NAP
28 Loan   1 Dunbar Village Plaza Kroger 53,330 49.7% 10/31/2027 Fresenius Medical Care
29 Loan   1 Manhattanview Terrace  NAP NAP NAP NAP NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP NAP NAP NAP NAP
31 Loan 33 1 The Windsor Apartments NAP NAP NAP NAP NAP
32 Loan 6 4 Central Salt Lake Portfolio          
32.01 Property   1 150 Apartments NAP NAP NAP NAP NAP
32.02 Property   1 7th & 7th NAP NAP NAP NAP NAP
32.03 Property   1 Central Fourplex NAP NAP NAP NAP NAP
32.04 Property   1 Central Triplex NAP NAP NAP NAP NAP
33 Loan 19 1 Vidalia Central Dollar Tree 10,000 22.2% 1/30/2030 New Super Buffet
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1          
34.01 Property   1 Kingswood MHP NAP NAP NAP NAP NAP
34.02 Property   1 Fairwood MHP NAP NAP NAP NAP NAP
34.03 Property   1 Bedsole MHP NAP NAP NAP NAP NAP
35 Loan 31, 33 1 66 York Street IRMS/CCRM Reproductive Medicine 6,093 21.3% 3/31/2035 (4,909 SF); 11/30/2034 (1,184 SF) Brauner International Corporation
36 Loan   1 Lions Head Medical Office Shore Heart Group MSO, LLC, a New Jersey limited liability company 5,446 8.4% 1/31/2030 (3,960 SF); 9/30/2029 (1,486 SF) Sunny Days Early Childhood Developmental Services, Inc., a New Jersey corporation
37 Loan   1 City Line – Millbrook NAP NAP NAP NAP NAP

 

 A-9 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant Third Largest Tenant SF
                 4, 21, 22, 23, 28   
                   
1 Loan 2, 7, 12, 16, 26 1 One Grove NAP NAP NAP NAP NAP
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue NAP NAP NAP NAP NAP
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 23,984 16.2% 12/31/2032 RE Tax Services 7,978
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village          
4.01 Property   1 Turtle Creek Village Retail 17,000 17.9% 1/31/2028 NHS Oak Lawn Ave. LLC 6,000
4.02 Property   1 Turtle Creek Village Office 12,623 5.5% 3/31/2029 Paceline Equity Partners, LLC 12,465
5 Loan 3, 17, 19  1 Brickyard Square 23,000 13.2% 1/31/2028 Michaels 16,832
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio          
6.01 Property   1 146 Wythe Avenue NAP NAP NAP NAP NAP
6.02 Property   1 21 Judge Street NAP NAP NAP NAP NAP
6.03 Property   1 81 Olive Street NAP NAP NAP NAP NAP
6.04 Property   1 113 North 8th Street NAP NAP NAP NAP NAP
6.05 Property   1 90 Berry Street NAP NAP NAP NAP NAP
6.06 Property   1 436 Graham Avenue NAP NAP NAP NAP NAP
6.07 Property   1 429 Graham Avenue NAP NAP NAP NAP NAP
6.08 Property   1 14 Judge Street NAP NAP NAP NAP NAP
6.09 Property   1 29 Orient Avenue NAP NAP NAP NAP NAP
6.10 Property   1 24 Skillman Avenue NAP NAP NAP NAP NAP
6.11 Property   1 792 Metropolitan Avenue NAP NAP NAP NAP NAP
6.12 Property   1 137 North 8th Street NAP NAP NAP NAP NAP
7 Loan 2, 4, 23, 27  1 One West End Retail 1,745 5.4% 3/1/2034 Common Address 879
8 Loan 4 1 St. Charles Towne Plaza 54,325 14.3% 1/7/2030 Value City Furniture  51,000
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP NAP NAP NAP NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio          
10.01 Property   1 Oasis Palms Estates NAP NAP NAP NAP NAP
10.02 Property   1 Los Arcos Estates NAP NAP NAP NAP NAP
10.03 Property   1 Palm Villa NAP NAP NAP NAP NAP
10.04 Property   1 Sycamore Village NAP NAP NAP NAP NAP
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP NAP NAP NAP NAP
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 6,500 7.0% 10/10/2035 The Vine Club 6,081
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio          
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) NAP NAP NAP NAP NAP
13.02 Property   1 3725 Pentagon Boulevard 9,900 19.2% 3/31/2033 NAP NAP
13.03 Property   1 2601 Commons Boulevard 3,935 28.0% 8/31/2027 NAP NAP
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio          
14.01 Property   1 Center City Apartments NAP NAP NAP NAP NAP
14.02 Property   1 City Heights Apartments NAP NAP NAP NAP NAP
14.03 Property   1 Mulberry Towers NAP NAP NAP NAP NAP
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue NAP NAP NAP NAP NAP
16 Loan 2, 19 1 Plaza Colonial 11,314 13.5% 12/31/2030 Transwest Properties 8,224
17 Loan 6, 7, 19, 33 2 Abington & Cypress          
17.01 Property   1 Cypress Village Apartments NAP NAP NAP NAP NAP
17.02 Property   1 The Abington NAP NAP NAP NAP NAP
18 Loan 16, 27  1 Regency at Menlo Park NAP NAP NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs NAP NAP NAP NAP NAP
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West          
20.01 Property   1 280 and 290 Merrimack Street 58,149 15.0% 8/31/2034 General Services Administration 30,447
20.02 Property   1 350 Merrimack Street 400 0.3% 5/31/2029 T-Mobile 225
21 Loan 3, 19 1 RISE Noblesville NAP NAP NAP NAP NAP
22 Loan 3, 16  1 99 Storms Ave NAP NAP NAP NAP NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP NAP NAP NAP NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 17,313 16.3% 1/31/2029 Sephora 16,146
25 Loan 1, 7 1 Shaw Park Plaza 47,140 17.0% 11/30/2034 (26,629 SF); 12/31/2027 (20,511 SF) Spencer Fane LLP 39,250
26 Loan 10, 27 1 1565 New York Ave NAP NAP NAP NAP NAP
27 Loan 2, 19 1 200 Mott Street NAP NAP NAP NAP NAP
28 Loan   1 Dunbar Village Plaza 12,537 11.7% 4/30/2029 Family Dollar 10,456
29 Loan   1 Manhattanview Terrace  NAP NAP NAP NAP NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP NAP NAP NAP NAP
31 Loan 33 1 The Windsor Apartments NAP NAP NAP NAP NAP
32 Loan 6 4 Central Salt Lake Portfolio          
32.01 Property   1 150 Apartments NAP NAP NAP NAP NAP
32.02 Property   1 7th & 7th NAP NAP NAP NAP NAP
32.03 Property   1 Central Fourplex NAP NAP NAP NAP NAP
32.04 Property   1 Central Triplex NAP NAP NAP NAP NAP
33 Loan 19 1 Vidalia Central 5,920 13.1% 9/30/2027 Shoe Show 4,640
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1          
34.01 Property   1 Kingswood MHP NAP NAP NAP NAP NAP
34.02 Property   1 Fairwood MHP NAP NAP NAP NAP NAP
34.03 Property   1 Bedsole MHP NAP NAP NAP NAP NAP
35 Loan 31, 33 1 66 York Street 3,358 11.7% 2/29/2032 Christie Engineering 2,965
36 Loan   1 Lions Head Medical Office 4,960 7.7% 12/31/2031 Association for the Mutiple Imparied Blind, Inc. (AMIB) aka Association for the Mutiple Imparied Blind, Inc. a private not-for-profit agency 4,960
37 Loan   1 City Line – Millbrook NAP NAP NAP NAP NAP

 

 A-10 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Largest Tenant % of NRA Third Largest Tenant Lease Expiration Date Fourth Largest Tenant Fourth Largest Tenant SF Fourth Largest Tenant % of NRA Fourth Largest Tenant Lease Expiration Date Fifth Largest Tenant Fifth Largest Tenant SF Fifth Largest Tenant % of NRA
               4, 21, 22, 23, 28         4, 21, 22, 23, 28     
                           
1 Loan 2, 7, 12, 16, 26 1 One Grove NAP NAP NAP NAP NAP NAP NAP NAP NAP
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 5.4% 12/31/2034 Golden Gate Management/Public Valuations 6,541 4.4% 12/31/2034 Princess Boutique / LA pume 6,265 4.2%
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village                  
4.01 Property   1 Turtle Creek Village Retail 6.3% 7/31/2032 Inwood National Bank 5,498 5.8% 3/31/2028 Training Mate Four, LLC 4,999 5.3%
4.02 Property   1 Turtle Creek Village Office 5.4% 7/31/2029 Dorchester Minerals, LP 11,847 5.2% 2/28/2029 Allie Beth Allman & Associates 9,695 4.2%
5 Loan 3, 17, 19  1 Brickyard Square 9.6% 8/31/2028 Old Navy 13,653 7.8% 4/30/2031 Petsmart 12,712 7.3%
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio                  
6.01 Property   1 146 Wythe Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 21 Judge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 81 Olive Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.04 Property   1 113 North 8th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.05 Property   1 90 Berry Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.06 Property   1 436 Graham Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.07 Property   1 429 Graham Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.08 Property   1 14 Judge Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.09 Property   1 29 Orient Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.10 Property   1 24 Skillman Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.11 Property   1 792 Metropolitan Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.12 Property   1 137 North 8th Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan 2, 4, 23, 27  1 One West End Retail 2.7% 3/1/2032 NAP NAP NAP NAP NAP NAP NAP
8 Loan 4 1 St. Charles Towne Plaza 13.4% 8/31/2031 K & G Menswear 25,000 6.6% 1/31/2032 Black Friday Daily Deals 24,968 6.6%
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio                  
10.01 Property   1 Oasis Palms Estates NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Los Arcos Estates NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 Palm Villa NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 Sycamore Village NAP NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 6.5% 7/14/2029 The Georgia Conservancy, Inc. 4,548 4.9% 4/30/2035 Rose Garden Consulting LLC 4,198 4.5%
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio                  
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 3725 Pentagon Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.03 Property   1 2601 Commons Boulevard NAP NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio                  
14.01 Property   1 Center City Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 City Heights Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.03 Property   1 Mulberry Towers NAP NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 2, 19 1 Plaza Colonial 9.8% 12/31/2033 TMCOne 6,661 7.9% 6/30/2030 Affinity Kitchens 3,830 4.6%
17 Loan 6, 7, 19, 33 2 Abington & Cypress                  
17.01 Property   1 Cypress Village Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 The Abington NAP NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan 16, 27  1 Regency at Menlo Park NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West                  
20.01 Property   1 280 and 290 Merrimack Street 7.9% 5/8/2035 National Mentor Holdings LLC 30,423 7.9% 1/14/2026 Spark Fitness 11,689 3.0%
20.02 Property   1 350 Merrimack Street 0.2% 7/3/2028 Verizon Wireless 200 0.1% MTM NAP NAP NAP
21 Loan 3, 19 1 RISE Noblesville NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 3, 16  1 99 Storms Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 15.2% 1/31/2029 T-Mobile 4,600 4.3% 6/30/2035 Swatch 4,299 4.0%
25 Loan 1, 7 1 Shaw Park Plaza 14.1% 11/30/2034 Belden Inc 21,813 7.8% 8/31/2034 Viner Finance, Inc. (Oppenheimer) 19,716 7.1%
26 Loan 10, 27 1 1565 New York Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 2, 19 1 200 Mott Street NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Dunbar Village Plaza 9.8% 6/30/2028 Advance Auto Parts 6,800 6.3% 12/31/2029 Hullabaloo 6,000 5.6%
29 Loan   1 Manhattanview Terrace  NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 33 1 The Windsor Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 6 4 Central Salt Lake Portfolio                  
32.01 Property   1 150 Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.02 Property   1 7th & 7th NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.03 Property   1 Central Fourplex NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.04 Property   1 Central Triplex NAP NAP NAP NAP NAP NAP NAP NAP NAP
33 Loan 19 1 Vidalia Central 10.3% 10/31/2025 Cato Corporation 4,640 10.3% 1/31/2027 Hibbett's Sports 2,800 6.2%
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1                  
34.01 Property   1 Kingswood MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.02 Property   1 Fairwood MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.03 Property   1 Bedsole MHP NAP NAP NAP NAP NAP NAP NAP NAP NAP
35 Loan 31, 33 1 66 York Street 10.4% 12/31/2027 PowerTrunk, Inc. 2,951 10.3% 6/30/2028 Falcon Engineering Co. 2,688 9.4%
36 Loan   1 Lions Head Medical Office 7.7% 12/31/2030 Laboratory Corporation of America Holdings, a Delaware corporation 3,041 4.7% 1/31/2027 Life Excel LLC, a New Jersey limited liability company 2,814 4.4%
37 Loan   1 City Line – Millbrook NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-11 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Fifth Largest Tenant Lease Expiration Date Environmental Phase I Report Date Environmental Phase II Report Date Engineering Report Date Seismic Report Date PML or SEL (%) Flood Zone Ownership Interest Ground Lease Expiration Date Ground Lease Extension Terms Annual Ground Lease Payment as of the Cut-off Date ($)
                        17      
                               
1 Loan 2, 7, 12, 16, 26 1 One Grove NAP 3/6/2025 NAP 3/6/2025 NAP NAP No Fee NAP NAP  NAP 
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue NAP 3/26/2025 NAP 3/26/2025 NAP NAP No Fee NAP NAP  NAP 
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 10/31/2038 3/27/2025 NAP 3/27/2025 NAP NAP No Fee NAP NAP  NAP 
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village                       
4.01 Property   1 Turtle Creek Village Retail 8/31/2032 3/24/2025 NAP 3/24/2025 NAP NAP No Fee NAP NAP  NAP 
4.02 Property   1 Turtle Creek Village Office 6/30/2029 3/24/2025 NAP 3/24/2025 NAP NAP No Fee NAP NAP  NAP 
5 Loan 3, 17, 19  1 Brickyard Square 5/31/2027 4/7/2025 NAP 4/7/2025 NAP NAP No Fee NAP NAP  NAP 
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio                       
6.01 Property   1 146 Wythe Avenue NAP 3/28/2025 NAP 3/28/2025 NAP NAP No Fee NAP NAP  NAP 
6.02 Property   1 21 Judge Street NAP 3/28/2025 NAP 3/28/2025 NAP NAP No Fee NAP NAP  NAP 
6.03 Property   1 81 Olive Street NAP 4/1/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
6.04 Property   1 113 North 8th Street NAP 3/28/2025 NAP 3/26/2020 NAP NAP No Fee NAP NAP  NAP 
6.05 Property   1 90 Berry Street NAP 4/2/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
6.06 Property   1 436 Graham Avenue NAP 4/1/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
6.07 Property   1 429 Graham Avenue NAP 4/1/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
6.08 Property   1 14 Judge Street NAP 3/28/2025 NAP 3/28/2025 NAP NAP No Fee NAP NAP  NAP 
6.09 Property   1 29 Orient Avenue NAP 3/28/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
6.10 Property   1 24 Skillman Avenue NAP 4/1/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
6.11 Property   1 792 Metropolitan Avenue NAP 4/2/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
6.12 Property   1 137 North 8th Street NAP 3/28/2025 NAP 3/28/2025 NAP NAP No Fee NAP NAP  NAP 
7 Loan 2, 4, 23, 27  1 One West End Retail NAP 3/31/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
8 Loan 4 1 St. Charles Towne Plaza 5/31/2030 4/15/2025 NAP 4/14/2025 NAP NAP No Fee NAP NAP  NAP 
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP 4/14/2025 NAP 4/2/2025 NAP NAP Yes - AE Fee NAP NAP  NAP 
10 Loan 6, 28, 29 4 Skyline MHP Portfolio                       
10.01 Property   1 Oasis Palms Estates NAP 2/21/2025 NAP 2/21/2025 NAP NAP No Fee NAP NAP  NAP 
10.02 Property   1 Los Arcos Estates NAP 2/21/2025 NAP 2/21/2025 NAP NAP No Fee NAP NAP  NAP 
10.03 Property   1 Palm Villa NAP 2/21/2025 NAP 2/21/2025 NAP NAP No Fee NAP NAP  NAP 
10.04 Property   1 Sycamore Village NAP 2/25/2025 NAP 2/21/2025 NAP NAP No Fee NAP NAP  NAP 
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP 4/7/2025 NAP 4/4/2025 NAP  NAP No Fee NAP NAP  NAP 
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 11/14/2031 12/19/2024 NAP 12/19/2024 NAP NAP No Fee NAP NAP  NAP 
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio                       
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) NAP 3/31/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
13.02 Property   1 3725 Pentagon Boulevard NAP 3/31/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
13.03 Property   1 2601 Commons Boulevard NAP 3/31/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio               Fee       
14.01 Property   1 Center City Apartments NAP 3/27/2025 NAP 3/27/2025 NAP NAP No Fee NAP NAP  NAP 
14.02 Property   1 City Heights Apartments NAP 3/27/2025 NAP 3/28/2025 NAP NAP No Fee NAP NAP  NAP 
14.03 Property   1 Mulberry Towers NAP 3/27/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue NAP 3/31/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
16 Loan 2, 19 1 Plaza Colonial 2/28/2031 4/3/2025 NAP 4/7/2025 NAP NAP No Fee NAP NAP  NAP 
17 Loan 6, 7, 19, 33 2 Abington & Cypress                       
17.01 Property   1 Cypress Village Apartments NAP 11/11/2024 NAP 11/11/2024 NAP NAP No Fee NAP NAP  NAP 
17.02 Property   1 The Abington NAP 11/11/2024 NAP 11/11/2024 11/11/2024 12% Yes - AE Fee NAP NAP  NAP 
18 Loan 16, 27  1 Regency at Menlo Park NAP 3/18/2025 NAP 3/18/2025 NAP NAP No Fee NAP NAP  NAP 
19 Loan 19, 31 1 Hampton Inn Altamonte Springs NAP 4/3/2025 NAP 4/3/2025 NAP  NAP No Fee NAP NAP  NAP 
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West                       
20.01 Property   1 280 and 290 Merrimack Street 11/30/2028 11/14/2024 NAP 11/14/2024 NAP NAP Yes - AE Fee NAP NAP  NAP 
20.02 Property   1 350 Merrimack Street NAP 11/14/2024 NAP 11/14/2024 NAP NAP Yes - AE Fee NAP NAP  NAP 
21 Loan 3, 19 1 RISE Noblesville NAP 4/14/2025 NAP 4/14/2025 NAP NAP No Fee NAP NAP  NAP 
22 Loan 3, 16  1 99 Storms Ave NAP 3/25/2025 NAP 3/25/2025 NAP NAP No Fee NAP NAP  NAP 
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP 3/11/2025 NAP 3/20/2025 NAP NAP No Fee NAP NAP  NAP 
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 12/27/2030 11/19/2024 NAP 11/19/2024 NAP NAP No Fee NAP NAP  NAP 
25 Loan 1, 7 1 Shaw Park Plaza 4/30/2028 2/13/2025 NAP 2/13/2025 NAP NAP No Fee NAP NAP  NAP 
26 Loan 10, 27 1 1565 New York Ave NAP 4/3/2025 NAP 4/3/2025 NAP NAP No Fee NAP NAP  NAP 
27 Loan 2, 19 1 200 Mott Street NAP 3/18/2025 NAP 3/18/2025 NAP  NAP No Fee NAP NAP  NAP 
28 Loan   1 Dunbar Village Plaza 12/31/2025 4/15/2025 NAP 4/15/2025 NAP NAP Yes - X & AE Fee NAP NAP  NAP 
29 Loan   1 Manhattanview Terrace  NAP 3/7/2025 NAP 3/7/2025 NAP NAP No Fee NAP NAP  NAP 
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP 2/28/2025 NAP 2/28/2025 NAP NAP No Fee NAP NAP  NAP 
31 Loan 33 1 The Windsor Apartments NAP 4/7/2025 NAP 4/7/2025 NAP NAP No Fee NAP NAP  NAP 
32 Loan 6 4 Central Salt Lake Portfolio                       
32.01 Property   1 150 Apartments NAP 4/17/2025 NAP 4/14/2025 5/16/2025 13% No Fee NAP NAP  NAP 
32.02 Property   1 7th & 7th NAP 4/17/2025 NAP 4/17/2025 5/16/2025 11% No Fee NAP NAP  NAP 
32.03 Property   1 Central Fourplex NAP 4/17/2025 NAP 4/17/2025 5/16/2025 13% No Fee NAP NAP  NAP 
32.04 Property   1 Central Triplex NAP 4/17/2025 NAP 4/17/2025 5/16/2025 12% No Fee NAP NAP  NAP 
33 Loan 19 1 Vidalia Central 9/30/2030 3/3/2025 NAP 3/6/2025 NAP NAP No Fee NAP NAP  NAP 
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1                       
34.01 Property   1 Kingswood MHP NAP 3/31/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
34.02 Property   1 Fairwood MHP NAP 3/31/2025 NAP 3/31/2025 NAP NAP Yes - AE Fee NAP NAP  NAP 
34.03 Property   1 Bedsole MHP NAP 3/31/2025 NAP 3/31/2025 NAP NAP No Fee NAP NAP  NAP 
35 Loan 31, 33 1 66 York Street 3/31/2026 3/17/2025 NAP 3/17/2025 NAP NAP No Fee NAP NAP  NAP 
36 Loan   1 Lions Head Medical Office 10/31/2026 4/7/2025 NAP 4/7/2025 NAP NAP No Fee NAP NAP  NAP 
37 Loan   1 City Line – Millbrook NAP 3/12/2025 NAP 3/17/2025 NAP NAP No Fee NAP NAP  NAP 

 

 A-12 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Annual Ground Rent Increases (Y/N) Upfront RE Tax Reserve ($) Monthly RE Tax Reserve ($) Upfront Insurance Reserve ($) Monthly Insurance Reserve ($)  Upfront Replacement / PIP Reserve ($)  Monthly Replacement / FF&E Reserve ($) Replacement Reserve Caps ($)  Upfront TI/LC Reserve ($)  Monthly TI/LC Reserve ($)
            18 19 18 19 18 19 20 18 19
                             
1 Loan 2, 7, 12, 16, 26 1 One Grove NAP 443,752 147,917 56,759 Springing 0 4,121 0 4,975 83
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue NAP 13,174 13,174 29,864 9,955 0 1,733 0 0 Springing
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue NAP 142,890 23,815 147,399 13,425 0 2,471 0 0 15,591
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village   997,568 199,514 70,768 10,382 0 5,899 0 0 27,068
4.01 Property   1 Turtle Creek Village Retail NAP                  
4.02 Property   1 Turtle Creek Village Office NAP                  
5 Loan 3, 17, 19  1 Brickyard Square NAP 355,640 50,806 0 Springing 0 2,181 0 0 5,817
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio   121,887 19,546 52,975 13,244 0 2,470 0 0 Springing
6.01 Property   1 146 Wythe Avenue NAP                  
6.02 Property   1 21 Judge Street NAP                  
6.03 Property   1 81 Olive Street NAP                  
6.04 Property   1 113 North 8th Street NAP                  
6.05 Property   1 90 Berry Street NAP                  
6.06 Property   1 436 Graham Avenue NAP                  
6.07 Property   1 429 Graham Avenue NAP                  
6.08 Property   1 14 Judge Street NAP                  
6.09 Property   1 29 Orient Avenue NAP                  
6.10 Property   1 24 Skillman Avenue NAP                  
6.11 Property   1 792 Metropolitan Avenue NAP                  
6.12 Property   1 137 North 8th Street NAP                  
7 Loan 2, 4, 23, 27  1 One West End Retail NAP 34,105 5,684 14,789 3,697 0 1,671 0 0 0
8 Loan 4 1 St. Charles Towne Plaza NAP 392,590 43,621 132,221 11,018 0 6,345 0 0 22,917
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP 44,962 44,962 30,774 10,117 0 2,167 0 0 0
10 Loan 6, 28, 29 4 Skyline MHP Portfolio   45,546 15,099 43,114 8,652 0 1,888 0 0 0
10.01 Property   1 Oasis Palms Estates NAP                  
10.02 Property   1 Los Arcos Estates NAP                  
10.03 Property   1 Palm Villa NAP                  
10.04 Property   1 Sycamore Village NAP                  
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP 46,571 11,643 46,590 23,295 0 2,363 0 43,376 0
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures NAP 71,853 8,982 0 Springing 0 1,558 0 0 6,229
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio   0 36,901 28,000 4,375 0 2,343 0 0 5,469
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) NAP                  
13.02 Property   1 3725 Pentagon Boulevard NAP                  
13.03 Property   1 2601 Commons Boulevard NAP                  
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio   176,024 58,675 75,763 17,772 200,000 11,190 0 0 0
14.01 Property   1 Center City Apartments NAP                  
14.02 Property   1 City Heights Apartments NAP                  
14.03 Property   1 Mulberry Towers NAP                  
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue NAP 9,262 1,544 28,317 2,574 0 807 26,250 0 0
16 Loan 2, 19 1 Plaza Colonial NAP 49,481 24,741 27,832 2,530 0 1,696 0 200,000 Springing
17 Loan 6, 7, 19, 33 2 Abington & Cypress   122,561 29,794 235,725 42,394 500,000 29,792 0 0 0
17.01 Property   1 Cypress Village Apartments NAP                  
17.02 Property   1 The Abington NAP                  
18 Loan 16, 27  1 Regency at Menlo Park NAP 14,204 14,204 33,233 2,769 0 933 0 0 0
19 Loan 19, 31 1 Hampton Inn Altamonte Springs NAP 123,338 15,417 25,641 8,547 0 16,806 0 0 0
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West   143,191 47,730 47,346 13,458 0 6,646 200,000 2,000,000 Springing
20.01 Property   1 280 and 290 Merrimack Street NAP                  
20.02 Property   1 350 Merrimack Street NAP                  
21 Loan 3, 19 1 RISE Noblesville NAP 21,512 10,756 0 Springing 842 842 0 0 0
22 Loan 3, 16  1 99 Storms Ave NAP 18,693 18,693 8,376 4,188 1,040 1,040 0 1,025 1,025
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP 884 295 14,075 2,011 375 375 0 392 392
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway NAP 0 Springing 0 Springing 0 Springing 441,551 100,000 17,747
25 Loan 1, 7 1 Shaw Park Plaza NAP 741,556 123,593 0 Springing 0 Springing 0 0 Springing
26 Loan 10, 27 1 1565 New York Ave NAP 2,116 353 12,584 1,197 413 413 0 0 0
27 Loan 2, 19 1 200 Mott Street NAP 116,804 19,467 34,391 3,821 0 571 0 0 0
28 Loan   1 Dunbar Village Plaza NAP 43,196 14,399 27,100 6,775 0 1,966 0 350,000 6,701
29 Loan   1 Manhattanview Terrace  NAP 250,600 50,120 30,244 10,081 3,000 3,000 0 0 0
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP 5,999 1,500 8,332 877 0 256 0 0 133
31 Loan 33 1 The Windsor Apartments NAP 20,410 4,082 17,203 5,547 2,155 2,155 0 23,430 Springing
32 Loan 6 4 Central Salt Lake Portfolio   33,172 4,146 14,313 2,863 0 907 0 0 0
32.01 Property   1 150 Apartments NAP                  
32.02 Property   1 7th & 7th NAP                  
32.03 Property   1 Central Fourplex NAP                  
32.04 Property   1 Central Triplex NAP                  
33 Loan 19 1 Vidalia Central NAP 15,378 3,076 25,798 2,345 0 0 0 300,000 Springing
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1   11,474 1,639 3,247 1,623 0 654 0 0 0
34.01 Property   1 Kingswood MHP NAP                  
34.02 Property   1 Fairwood MHP NAP                  
34.03 Property   1 Bedsole MHP NAP                  
35 Loan 31, 33 1 66 York Street NAP 37,592 12,531 5,107 2,554 0 477 0 0 2,383
36 Loan   1 Lions Head Medical Office NAP 37,712 12,571 0 Springing 0 860 0 0 5,375
37 Loan   1 City Line – Millbrook NAP 12,360 1,373 0 Springing 0 298 0 0 0

 

 A-13 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name TI/LC Caps ($)  Upfront Debt Service Reserve ($)  Monthly Debt Service Reserve ($) Debt Service Reserve Cap ($)  Upfront Deferred Maintenance Reserve ($)  Upfront Other Reserve ($) Monthly Other Reserve ($)  Other Reserve Description 
          20 18 19 20 18 18 19  
                         
1 Loan 2, 7, 12, 16, 26 1 One Grove 4,975 0 0 0 0 6,010,000 0 Unfunded Obligations Reserve (Upfront: $426,944); Performance Reserve (Upfront: $583,056); Guarantor Liquidity
Reserve (Upfront: $5,000,000)
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 0 0 0 0 5,500 262,100 0 Free Rent Reserve (Upfront: $259,000); Concession Reserve (Upfront: $3,100)
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 0 0 0 0 22,500 729,537 0 8th Floor Rent Reserve
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 0 0 0 0 0 2,235,687 Springing Outstanding TI/LC Reserve (Upfront: $943,262.14), Garage Repairs Reserve (Upfront: $652,439.44), Free Rent
Reserve (Upfront: $639,985.36), DSCR Trigger Reserve (Monthly: Springing)
4.01 Property   1 Turtle Creek Village Retail                
4.02 Property   1 Turtle Creek Village Office                
5 Loan 3, 17, 19  1 Brickyard Square 0 0 0 0 0 750,000 0 Outstanding TI/LCs
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 0 0 0 0 40,975 280,000 0 Rent Concession Reserve (Upfront:$100,000), 436 Graham Unit Renovation Reserve (Upfront:$100,000), Dolly’s
TI Reserve Fund (Upfront:$80,000)
6.01 Property   1 146 Wythe Avenue                
6.02 Property   1 21 Judge Street                
6.03 Property   1 81 Olive Street                
6.04 Property   1 113 North 8th Street                
6.05 Property   1 90 Berry Street                
6.06 Property   1 436 Graham Avenue                
6.07 Property   1 429 Graham Avenue                
6.08 Property   1 14 Judge Street                
6.09 Property   1 29 Orient Avenue                
6.10 Property   1 24 Skillman Avenue                
6.11 Property   1 792 Metropolitan Avenue                
6.12 Property   1 137 North 8th Street                
7 Loan 2, 4, 23, 27  1 One West End Retail 0 0 0 0 108,906 0 0  
8 Loan 4 1 St. Charles Towne Plaza 800,000 0 0 0 0 40,756 0 Black Friday Daily Deals Free Rent Reserve
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 0 0 0 0 0 1,000,000 0 Earnout Reserve
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 0 0 0 0 73,680 0 0  
10.01 Property   1 Oasis Palms Estates                
10.02 Property   1 Los Arcos Estates                
10.03 Property   1 Palm Villa                
10.04 Property   1 Sycamore Village                
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center 0 0 0 0 0 14,419 0 Free Rent Reserve
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 0 0 0 0 0 2,000,000 0 Earnout Reserve
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 0 0 0 0 18,092 226,775 0 Outstanding TI/LC Reserve
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)                
13.02 Property   1 3725 Pentagon Boulevard                
13.03 Property   1 2601 Commons Boulevard                
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 0 0 0 0 24,219 0 0  
14.01 Property   1 Center City Apartments                
14.02 Property   1 City Heights Apartments                
14.03 Property   1 Mulberry Towers                
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 0 0 0 0 0 0 0  
16 Loan 2, 19 1 Plaza Colonial 200,000 0 0 0 6,438 284,853 0 Outstanding TI/LC Reserve ($165,301); UBS TI Reserve ($90,512); Tonique Med Spa Free Rent Reserve ($29,040)
17 Loan 6, 7, 19, 33 2 Abington & Cypress 0 0 0 0 169,054 1,000,000 0 Limited Use Replacement Reserve
17.01 Property   1 Cypress Village Apartments                
17.02 Property   1 The Abington                
18 Loan 16, 27  1 Regency at Menlo Park 0 0 0 0 0 0 0  
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 0 0 0 0 0 331,333 0 PIP Reserve
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 1,500,000 0 0 0 3,250 14,009,465 Springing NxStage Medical Reserve (Upfront: $10,528,048.54), Outstanding TI Reserve: (Upfront: $2,025,648), Free Rent
Reserve (Upfront: $1,455,768), Major Tenant Reserve Fund (Monthly: Springing)
20.01 Property   1 280 and 290 Merrimack Street                
20.02 Property   1 350 Merrimack Street                
21 Loan 3, 19 1 RISE Noblesville 0 0 0 0 0 0 0  
22 Loan 3, 16  1 99 Storms Ave 0 0 0 0 0 35,000 0 Final CO Work Reserve
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave 0 0 0 0 0 333,434 0 421-a Reserve
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 532,405 0 0 0 0 4,135,136 Springing Free Rent Reserve (Upfront: $4,135,136.44); Critical Tenant TI/LC Reserve (Monthly: Springing)
25 Loan 1, 7 1 Shaw Park Plaza 0 0 0 0 0 1,081,445 0 Sunstar Rent Replication Reserve (Upfront: $248,564.50), BellRing Rent Replication Reserve (Upfront:
$76,506.68), Outstanding TI/LC Reserve (Upfront: $756,373.66)
26 Loan 10, 27 1 1565 New York Ave 0 0 0 0 0 0 0  
27 Loan 2, 19 1 200 Mott Street 0 0 0 0 12,500 0 Springing Special Rollover Reserve
28 Loan   1 Dunbar Village Plaza 0 0 0 0 176,375 0 0  
29 Loan   1 Manhattanview Terrace  0 0 0 0 0 0 0  
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue 0 0 0 0 5,000 204,000 0 Commercial Reserve
31 Loan 33 1 The Windsor Apartments 30,000 0 0 0 5,688 0 0  
32 Loan 6 4 Central Salt Lake Portfolio 0 0 0 0 52,313 0 0  
32.01 Property   1 150 Apartments                
32.02 Property   1 7th & 7th                
32.03 Property   1 Central Fourplex                
32.04 Property   1 Central Triplex                
33 Loan 19 1 Vidalia Central 300,000 0 0 0 0 230,000 0 Shoe Show Renewal Reserve
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 0 0 0 0 218,750 0 0  
34.01 Property   1 Kingswood MHP                
34.02 Property   1 Fairwood MHP                
34.03 Property   1 Bedsole MHP                
35 Loan 31, 33 1 66 York Street 0 0 0 0 1,875 0 0  
36 Loan   1 Lions Head Medical Office 129,000 0 0 0 0 0 0  
37 Loan   1 City Line – Millbrook 0 0 0 0 0 0 0  

 

 A-14 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N)
          20     26 26        
                           
1 Loan 2, 7, 12, 16, 26 1 One Grove 0 NAP NAP Soft (Residential); Hard (Commercial) Springing Yes No Yes Yes
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 0 NAP NAP Springing Springing Yes No Yes Yes
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 0 NAP NAP Hard Springing Yes Yes Yes Yes
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 0 NAP NAP Hard Springing Yes No Yes Yes
4.01 Property   1 Turtle Creek Village Retail                  
4.02 Property   1 Turtle Creek Village Office                  
5 Loan 3, 17, 19  1 Brickyard Square 0 NAP NAP Soft Springing Springing Yes Yes No NAP
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 0 NAP NAP Springing Springing Yes No No NAP
6.01 Property   1 146 Wythe Avenue                  
6.02 Property   1 21 Judge Street                  
6.03 Property   1 81 Olive Street                  
6.04 Property   1 113 North 8th Street                  
6.05 Property   1 90 Berry Street                  
6.06 Property   1 436 Graham Avenue                  
6.07 Property   1 429 Graham Avenue                  
6.08 Property   1 14 Judge Street                  
6.09 Property   1 29 Orient Avenue                  
6.10 Property   1 24 Skillman Avenue                  
6.11 Property   1 792 Metropolitan Avenue                  
6.12 Property   1 137 North 8th Street                  
7 Loan 2, 4, 23, 27  1 One West End Retail 0 NAP NAP Hard Springing Yes Yes No NAP
8 Loan 4 1 St. Charles Towne Plaza 0 NAP NAP Hard Springing Yes Yes No NAP
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 0 NAP NAP Springing Springing Yes No No NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 0 NAP NAP Springing Springing Yes No No NAP
10.01 Property   1 Oasis Palms Estates                  
10.02 Property   1 Los Arcos Estates                  
10.03 Property   1 Palm Villa                  
10.04 Property   1 Sycamore Village                  
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center 0 NAP NAP Springing Springing Yes No No NAP
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 0 NAP NAP Springing Springing Yes No No NAP
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 0 NAP NAP Hard Springing Yes Yes No NAP
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)                  
13.02 Property   1 3725 Pentagon Boulevard                  
13.03 Property   1 2601 Commons Boulevard                  
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 0 NAP NAP Springing Springing Yes No No NAP
14.01 Property   1 Center City Apartments                  
14.02 Property   1 City Heights Apartments                  
14.03 Property   1 Mulberry Towers                  
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 0 NAP NAP Springing Springing Yes No No NAP
16 Loan 2, 19 1 Plaza Colonial 0 NAP NAP Springing Springing Yes No No NAP
17 Loan 6, 7, 19, 33 2 Abington & Cypress 0 NAP NAP Soft Springing Yes No Yes No
17.01 Property   1 Cypress Village Apartments                  
17.02 Property   1 The Abington                  
18 Loan 16, 27  1 Regency at Menlo Park 0 NAP NAP Springing Springing Yes No No NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 0 NAP NAP Springing Springing Yes No No NAP
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 0 NAP NAP Soft In Place Yes Yes Yes Yes
20.01 Property   1 280 and 290 Merrimack Street                  
20.02 Property   1 350 Merrimack Street                  
21 Loan 3, 19 1 RISE Noblesville 0 NAP NAP Springing Springing Yes No No NAP
22 Loan 3, 16  1 99 Storms Ave 0 NAP NAP Springing Springing Yes No No NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave 0 733,000 Deposits to Commercial Tenant Reserve Springing Springing Yes No No NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 0 NAP NAP Hard In Place Yes Yes Yes No
25 Loan 1, 7 1 Shaw Park Plaza 0 NAP NAP Hard Springing Yes No Yes No
26 Loan 10, 27 1 1565 New York Ave 0 NAP NAP Springing Springing Yes No No NAP
27 Loan 2, 19 1 200 Mott Street 144,000 NAP NAP Soft Springing Yes Yes No NAP
28 Loan   1 Dunbar Village Plaza 0 NAP NAP Springing Springing Yes Yes No NAP
29 Loan   1 Manhattanview Terrace  0 NAP NAP Soft Springing Yes No No NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue 0 NAP NAP Springing Springing Yes No No NAP
31 Loan 33 1 The Windsor Apartments 0 NAP NAP Springing Springing Yes No No NAP
32 Loan 6 4 Central Salt Lake Portfolio 0 NAP NAP Springing Springing Yes No No NAP
32.01 Property   1 150 Apartments                  
32.02 Property   1 7th & 7th                  
32.03 Property   1 Central Fourplex                  
32.04 Property   1 Central Triplex                  
33 Loan 19 1 Vidalia Central 0 NAP NAP Springing Springing Yes Yes No NAP
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 0 NAP NAP Springing Springing Yes No No NAP
34.01 Property   1 Kingswood MHP                  
34.02 Property   1 Fairwood MHP                  
34.03 Property   1 Bedsole MHP                  
35 Loan 31, 33 1 66 York Street 0 NAP NAP Springing Springing Yes Yes No NAP
36 Loan   1 Lions Head Medical Office 0 NAP NAP Hard Springing Yes No No NAP
37 Loan   1 City Line – Millbrook 0 NAP NAP Springing Springing Yes No No NAP

 

 A-15 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Trust Pari Passu Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Cut-off Date Balance ($) Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan Cut-off Date Balance ($) Whole Loan Monthly Debt Service ($)
              9 9       9
                         
1 Loan 2, 7, 12, 16, 26 1 One Grove 60,000,000 21,000,000 106,280.90 409,940.63 NAP NAP 81,000,000 409,940.63
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 53,000,000 5,000,000 26,006.25 301,672.50 NAP NAP 58,000,000 301,672.50
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 50,500,000 24,500,000 147,385.65 451,180.56 NAP NAP 75,000,000 451,180.56
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 48,600,000 35,400,000 205,479.79 487,579.17 NAP NAP 84,000,000 487,579.17
4.01 Property   1 Turtle Creek Village Retail                
4.02 Property   1 Turtle Creek Village Office                
5 Loan 3, 17, 19  1 Brickyard Square NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 146 Wythe Avenue                
6.02 Property   1 21 Judge Street                
6.03 Property   1 81 Olive Street                
6.04 Property   1 113 North 8th Street                
6.05 Property   1 90 Berry Street                
6.06 Property   1 436 Graham Avenue                
6.07 Property   1 429 Graham Avenue                
6.08 Property   1 14 Judge Street                
6.09 Property   1 29 Orient Avenue                
6.10 Property   1 24 Skillman Avenue                
6.11 Property   1 792 Metropolitan Avenue                
6.12 Property   1 137 North 8th Street                
7 Loan 2, 4, 23, 27  1 One West End Retail NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 4 1 St. Charles Towne Plaza NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 Oasis Palms Estates                
10.02 Property   1 Los Arcos Estates                
10.03 Property   1 Palm Villa                
10.04 Property   1 Sycamore Village                
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)                
13.02 Property   1 3725 Pentagon Boulevard                
13.03 Property   1 2601 Commons Boulevard                
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 Center City Apartments                
14.02 Property   1 City Heights Apartments                
14.03 Property   1 Mulberry Towers                
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 2, 19 1 Plaza Colonial NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 6, 7, 19, 33 2 Abington & Cypress 15,650,000 30,000,000 179,711.81 273,461.46 NAP NAP 45,650,000 273,461.46
17.01 Property   1 Cypress Village Apartments                
17.02 Property   1 The Abington                
18 Loan 16, 27  1 Regency at Menlo Park NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 12,500,000 67,500,000 399,789.06 473,824.08 NAP NAP 80,000,000 473,824.07
20.01 Property   1 280 and 290 Merrimack Street                
20.02 Property   1 350 Merrimack Street                
21 Loan 3, 19 1 RISE Noblesville NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 3, 16  1 99 Storms Ave NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 10,000,000 267,100,000 1,428,961.36 1,482,460.47 172,900,000 7.80783% 450,000,000 2,623,063.41
25 Loan 1, 7 1 Shaw Park Plaza 9,993,557 44,971,005 296,370.06 362,230.07 NAP NAP 54,964,562 362,230.07
26 Loan 10, 27 1 1565 New York Ave NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 2, 19 1 200 Mott Street NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Dunbar Village Plaza NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Manhattanview Terrace  NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 33 1 The Windsor Apartments NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 6 4 Central Salt Lake Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
32.01 Property   1 150 Apartments                
32.02 Property   1 7th & 7th                
32.03 Property   1 Central Fourplex                
32.04 Property   1 Central Triplex                
33 Loan 19 1 Vidalia Central NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 NAP NAP NAP NAP NAP NAP NAP NAP
34.01 Property   1 Kingswood MHP                
34.02 Property   1 Fairwood MHP                
34.03 Property   1 Bedsole MHP                
35 Loan 31, 33 1 66 York Street NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Lions Head Medical Office NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 City Line – Millbrook NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-16 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%) Mezzanine Debt Cut-off Date Balance($) Mezzanine Debt Interest Rate (%) Total Debt Cut-off Date Balance ($) Total Debt Monthly Debt Service ($) Total Debt Cut-off Date LTV Ratio (%) Total Debt Underwritten NCF DSCR (x) Total Debt Underwritten NOI Debt Yield (%)
            13         9   13  
                             
1 Loan 2, 7, 12, 16, 26 1 One Grove 64.2% 1.25 7.7% NAP NAP NAP NAP NAP NAP NAP
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 65.5% 1.25 7.8% NAP NAP NAP NAP NAP NAP NAP
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 67.3% 1.31 9.8% NAP NAP NAP NAP NAP NAP NAP
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 53.0% 1.68 12.2% NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 Turtle Creek Village Retail                    
4.02 Property   1 Turtle Creek Village Office                    
5 Loan 3, 17, 19  1 Brickyard Square NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 146 Wythe Avenue                    
6.02 Property   1 21 Judge Street                    
6.03 Property   1 81 Olive Street                    
6.04 Property   1 113 North 8th Street                    
6.05 Property   1 90 Berry Street                    
6.06 Property   1 436 Graham Avenue                    
6.07 Property   1 429 Graham Avenue                    
6.08 Property   1 14 Judge Street                    
6.09 Property   1 29 Orient Avenue                    
6.10 Property   1 24 Skillman Avenue                    
6.11 Property   1 792 Metropolitan Avenue                    
6.12 Property   1 137 North 8th Street                    
7 Loan 2, 4, 23, 27  1 One West End Retail NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan 4 1 St. Charles Towne Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 Oasis Palms Estates                    
10.02 Property   1 Los Arcos Estates                    
10.03 Property   1 Palm Villa                    
10.04 Property   1 Sycamore Village                    
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)                    
13.02 Property   1 3725 Pentagon Boulevard                    
13.03 Property   1 2601 Commons Boulevard                    
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 Center City Apartments                    
14.02 Property   1 City Heights Apartments                    
14.03 Property   1 Mulberry Towers                    
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan 2, 19 1 Plaza Colonial NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan 6, 7, 19, 33 2 Abington & Cypress 69.6% 1.32 9.9% NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 Cypress Village Apartments                    
17.02 Property   1 The Abington                    
18 Loan 16, 27  1 Regency at Menlo Park NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West 61.6% 1.50 11.1% NAP NAP NAP NAP NAP NAP NAP
20.01 Property   1 280 and 290 Merrimack Street                    
20.02 Property   1 350 Merrimack Street                    
21 Loan 3, 19 1 RISE Noblesville NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan 3, 16  1 99 Storms Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway 43.3% 1.89 13.3% NAP NAP NAP NAP NAP NAP NAP
25 Loan 1, 7 1 Shaw Park Plaza 65.6% 1.63 13.6% NAP NAP NAP NAP NAP NAP NAP
26 Loan 10, 27 1 1565 New York Ave NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan 2, 19 1 200 Mott Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Dunbar Village Plaza NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Manhattanview Terrace  NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan 33 1 The Windsor Apartments NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32 Loan 6 4 Central Salt Lake Portfolio NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
32.01 Property   1 150 Apartments                    
32.02 Property   1 7th & 7th                    
32.03 Property   1 Central Fourplex                    
32.04 Property   1 Central Triplex                    
33 Loan 19 1 Vidalia Central NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
34.01 Property   1 Kingswood MHP                    
34.02 Property   1 Fairwood MHP                    
34.03 Property   1 Bedsole MHP                    
35 Loan 31, 33 1 66 York Street NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Lions Head Medical Office NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 City Line – Millbrook NAP NAP NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-17 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor Non-Recourse Carveout Guarantor Delaware Statutory Trust
(Y/N)
Tenants-in-common
(Y/N)
          13 13   24   33
                     
1 Loan 2, 7, 12, 16, 26 1 One Grove No NAP Sing Wang Sing Wang No No
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue No NAP Neal Einhorn and Mark Friedman Neal Einhorn and Mark Friedman No No
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue No NAP Joseph Brunner and Abraham Mandel Joseph Brunner and Abraham Mandel No No
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village No NAP A.D.D. Holdings, L.P. A.D.D. Holdings, L.P. No No
4.01 Property   1 Turtle Creek Village Retail            
4.02 Property   1 Turtle Creek Village Office            
5 Loan 3, 17, 19  1 Brickyard Square No NAP Neal S. Shalom and Joshua R. Levy Neal S. Shalom and Joshua R. Levy No No
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio No NAP Dr. Robert J. Ancona, Steven J. Ancona and Morris A. Sutton Dr. Robert J. Ancona, Steven J. Ancona and Morris A. Sutton No No
6.01 Property   1 146 Wythe Avenue            
6.02 Property   1 21 Judge Street            
6.03 Property   1 81 Olive Street            
6.04 Property   1 113 North 8th Street            
6.05 Property   1 90 Berry Street            
6.06 Property   1 436 Graham Avenue            
6.07 Property   1 429 Graham Avenue            
6.08 Property   1 14 Judge Street            
6.09 Property   1 29 Orient Avenue            
6.10 Property   1 24 Skillman Avenue            
6.11 Property   1 792 Metropolitan Avenue            
6.12 Property   1 137 North 8th Street            
7 Loan 2, 4, 23, 27  1 One West End Retail No NAP El Ad US Holding, Inc. El Ad US Holding, Inc. No No
8 Loan 4 1 St. Charles Towne Plaza No NAP Manpreet Singh, Vishal Khosla, Savneet Singh and Gurpreet Singh Manpreet Singh, Vishal Khosla, Savneet Singh and Gurpreet Singh No No
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments No NAP Howard Pi and Ken Phung Howard Pi and Ken Phung No No
10 Loan 6, 28, 29 4 Skyline MHP Portfolio No NAP Allen A. Yadgari Allen A. Yadgari No No
10.01 Property   1 Oasis Palms Estates            
10.02 Property   1 Los Arcos Estates            
10.03 Property   1 Palm Villa            
10.04 Property   1 Sycamore Village            
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center Yes Mezzanine Joel Bary, Jacky Aizenman, Joel Cohen, and Albert Darwiche Joel Bary, Jacky Aizenman, Joel Cohen, and Albert Darwiche No No
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures No NAP BFG Investments, LLC BFG Investments, LLC No No
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio Yes Future Mezzanine Loan David Kramer David Kramer No No
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)            
13.02 Property   1 3725 Pentagon Boulevard            
13.03 Property   1 2601 Commons Boulevard            
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio No NAP Yitzchok Schwarzman Yitzchok Schwarzman No No
14.01 Property   1 Center City Apartments            
14.02 Property   1 City Heights Apartments            
14.03 Property   1 Mulberry Towers            
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue No NAP Simon Kaufman and Yoel Kaufman Simon Kaufman, Yoel Kaufman and Shmuel Wallerstein No No
16 Loan 2, 19 1 Plaza Colonial No NAP Randal G. Dix and BWL Investments, L.L.C. Randal G. Dix and BWL Investments, L.L.C. No No
17 Loan 6, 7, 19, 33 2 Abington & Cypress No NAP Pinchos D. Shemano and Heyme Bleier Pinchos D. Shemano and Heyme Bleier No Yes
17.01 Property   1 Cypress Village Apartments            
17.02 Property   1 The Abington            
18 Loan 16, 27  1 Regency at Menlo Park No NAP Nishit (Nishu) Patel, Bharti Patel and Kishor Patel Nishit (Nishu) Patel, Bharti Patel and Kishor Patel No No
19 Loan 19, 31 1 Hampton Inn Altamonte Springs No NAP Hiren Desai Hiren Desai No No
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West No NAP Salvatore Lupoli Salvatore Lupoli No No
20.01 Property   1 280 and 290 Merrimack Street            
20.02 Property   1 350 Merrimack Street            
21 Loan 3, 19 1 RISE Noblesville No NAP Jim R. Sapp Jim R. Sapp No No
22 Loan 3, 16  1 99 Storms Ave No NAP ANAK Development Shai Benhamou; Laurence Rappaport No No
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave No NAP Wolf Perl Wolf Perl No No
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway Yes Mezzanine Vornado Realty Trust Manhattan High Street Holdings LP No No
25 Loan 1, 7 1 Shaw Park Plaza No NAP Tryperion RE Fund III, LP Tryperion RE Fund III, LP No No
26 Loan 10, 27 1 1565 New York Ave No NAP Ascher Berkowitz  Ascher Berkowitz  No No
27 Loan 2, 19 1 200 Mott Street No NAP Isaac Abraham, Ramiel Ben Yehuda and Cobby Gorjian Isaac Abraham, Ramiel Ben Yehuda and Cobby Gorjian No No
28 Loan   1 Dunbar Village Plaza No NAP Damian Zamias Damian Zamias No No
29 Loan   1 Manhattanview Terrace  No NAP Samuel Pompa; AnnMarie LaBarbera Samuel Pompa; AnnMarie LaBarbera No No
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue No NAP Samuel Teitelbaum Samuel Teitelbaum No No
31 Loan 33 1 The Windsor Apartments No NAP Studio 168 Productions Jeffrey M. Bennett; Jeffrey Mendez No Yes
32 Loan 6 4 Central Salt Lake Portfolio No NAP Glen A. Yonekura and Phillip D. Rolla Glen A. Yonekura and Phillip D. Rolla No No
32.01 Property   1 150 Apartments            
32.02 Property   1 7th & 7th            
32.03 Property   1 Central Fourplex            
32.04 Property   1 Central Triplex            
33 Loan 19 1 Vidalia Central No NAP David Garfunkel David Garfunkel No No
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 No NAP Richard Jordan Blackshear Richard Jordan Blackshear No No
34.01 Property   1 Kingswood MHP            
34.02 Property   1 Fairwood MHP            
34.03 Property   1 Bedsole MHP            
35 Loan 31, 33 1 66 York Street No NAP Samuel G. Sutton, Abraham M. Sutton, and Hyman Azar Samuel G. Sutton, Abraham M. Sutton, and Hyman Azar No Yes
36 Loan   1 Lions Head Medical Office No NAP RCB Properties L.P. RCB Properties L.P. No No
37 Loan   1 City Line – Millbrook No NAP Lawrence Charles Kaplan, George Thacker, Peter J. Veltri and Richard Schontz Lawrence Charles Kaplan, George Thacker, Peter J. Veltri and Richard Schontz No No

 

 A-18 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Loan Purpose Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other Sources ($) Sources: Total Sources ($) Uses: Loan Payoff ($) Uses: Purchase Price ($) Uses: Closing Costs ($) Uses: Reserves ($)
            29                  
                               
1 Loan 2, 7, 12, 16, 26 1 One Grove Refinance No 81,000,000 8,134,366 0 0 89,134,366 77,572,518 0 5,046,362 6,515,486
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue Refinance No 58,000,000 524,962 0 0 58,524,962 55,817,297 0 2,397,027 310,638
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue Refinance No 75,000,000 0 0 0 75,000,000 69,812,848 0 3,482,596 1,042,326
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village Acquisition   84,000,000 65,970,344 0 0 149,970,344 0 144,897,036 1,769,285 3,304,023
4.01 Property   1 Turtle Creek Village Retail   No                  
4.02 Property   1 Turtle Creek Village Office   No                  
5 Loan 3, 17, 19  1 Brickyard Square Refinance No 36,550,000 0 0 0 36,550,000 32,119,537 0 2,057,969 1,105,640
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio Refinance   34,800,000 0 0 0 34,800,000 27,733,766 0 1,591,593 495,837
6.01 Property   1 146 Wythe Avenue   No                  
6.02 Property   1 21 Judge Street   No                  
6.03 Property   1 81 Olive Street   No                  
6.04 Property   1 113 North 8th Street   No                  
6.05 Property   1 90 Berry Street   No                  
6.06 Property   1 436 Graham Avenue   No                  
6.07 Property   1 429 Graham Avenue   No                  
6.08 Property   1 14 Judge Street   No                  
6.09 Property   1 29 Orient Avenue   No                  
6.10 Property   1 24 Skillman Avenue   No                  
6.11 Property   1 792 Metropolitan Avenue   No                  
6.12 Property   1 137 North 8th Street   No                  
7 Loan 2, 4, 23, 27  1 One West End Retail Refinance No 33,250,000 1,373,360 0 0 34,623,360 31,870,301 0 2,595,259 157,800
8 Loan 4 1 St. Charles Towne Plaza Acquisition No 28,500,000 11,682,881 0 0 40,182,881 0 39,000,000 617,314 565,567
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments Refinance No 27,000,000 0 0 0 27,000,000 24,443,043 0 1,049,056 1,075,736
10 Loan 6, 28, 29 4 Skyline MHP Portfolio Refinance   24,439,000 0 0 0 24,439,000 14,037,027 0 765,235 162,340
10.01 Property   1 Oasis Palms Estates   Yes                  
10.02 Property   1 Los Arcos Estates   No                  
10.03 Property   1 Palm Villa   Yes                  
10.04 Property   1 Sycamore Village   No                  
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center Refinance No 22,500,000 0 0 54,471 22,554,471 21,035,620 0 1,367,895 150,956
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures Refinance No 22,000,000 0 0 0 22,000,000 12,254,038 0 1,134,458 2,071,853
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio Refinance   21,750,000 2,001,505 0 0 23,751,505 22,015,421 0 1,463,218 272,867
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)   No                  
13.02 Property   1 3725 Pentagon Boulevard   No                  
13.03 Property   1 2601 Commons Boulevard   No                  
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio Refinance No 21,150,000 0 0 0 21,150,000 19,861,831 0 490,596 476,006
14.01 Property   1 Center City Apartments   No                  
14.02 Property   1 City Heights Apartments   No                  
14.03 Property   1 Mulberry Towers   No                  
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue Refinance No 18,075,000 1,094,244 0 0 19,169,244 18,702,220 0 429,445 37,579
16 Loan 2, 19 1 Plaza Colonial Refinance No                  
17 Loan 6, 7, 19, 33 2 Abington & Cypress Refinance                    
17.01 Property   1 Cypress Village Apartments   No                  
17.02 Property   1 The Abington   No                  
18 Loan 16, 27  1 Regency at Menlo Park Refinance No                  
19 Loan 19, 31 1 Hampton Inn Altamonte Springs Refinance No                  
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West Refinance                    
20.01 Property   1 280 and 290 Merrimack Street   Yes                  
20.02 Property   1 350 Merrimack Street   Yes                  
21 Loan 3, 19 1 RISE Noblesville Refinance No                  
22 Loan 3, 16  1 99 Storms Ave Refinance No                  
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave Refinance No                  
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway Recapitalization No                  
25 Loan 1, 7 1 Shaw Park Plaza Refinance No                  
26 Loan 10, 27 1 1565 New York Ave Refinance No                  
27 Loan 2, 19 1 200 Mott Street Refinance No                  
28 Loan   1 Dunbar Village Plaza Refinance No                  
29 Loan   1 Manhattanview Terrace  Refinance No                  
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue Refinance Yes                  
31 Loan 33 1 The Windsor Apartments Acquisition No                  
32 Loan 6 4 Central Salt Lake Portfolio Refinance                    
32.01 Property   1 150 Apartments   No                  
32.02 Property   1 7th & 7th   No                  
32.03 Property   1 Central Fourplex   No                  
32.04 Property   1 Central Triplex   No                  
33 Loan 19 1 Vidalia Central Refinance No                  
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 Refinance                    
34.01 Property   1 Kingswood MHP   No                  
34.02 Property   1 Fairwood MHP   Yes                  
34.03 Property   1 Bedsole MHP   No                  
35 Loan 31, 33 1 66 York Street Acquisition No                  
36 Loan   1 Lions Head Medical Office Refinance No                  
37 Loan   1 City Line – Millbrook Acquisition No                  

 

 A-19 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Uses: Principal Equity Distribution ($) Uses: Other Uses ($) Uses: Total Uses ($) Franchise Agreement Expiration Underwritten ADR ($) Underwritten RevPAR ($) Underwritten Hotel Occupancy (%) Most Recent ADR ($) Most Recent RevPAR ($) Most Recent Hotel Occupancy (%)
                             
                             
1 Loan 2, 7, 12, 16, 26 1 One Grove 0 0 89,134,366 NAP NAP NAP NAP NAP NAP NAP
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue 0 0 58,524,962 NAP NAP NAP NAP NAP NAP NAP
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue 662,231 0 75,000,000 NAP NAP NAP NAP NAP NAP NAP
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village 0 0 149,970,344 NAP NAP NAP NAP NAP NAP NAP
4.01 Property   1 Turtle Creek Village Retail       NAP NAP NAP NAP NAP NAP NAP
4.02 Property   1 Turtle Creek Village Office       NAP NAP NAP NAP NAP NAP NAP
5 Loan 3, 17, 19  1 Brickyard Square 1,266,854 0 36,550,000 NAP NAP NAP NAP NAP NAP NAP
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio 4,978,804 0 34,800,000 NAP NAP NAP NAP NAP NAP NAP
6.01 Property   1 146 Wythe Avenue       NAP NAP NAP NAP NAP NAP NAP
6.02 Property   1 21 Judge Street       NAP NAP NAP NAP NAP NAP NAP
6.03 Property   1 81 Olive Street       NAP NAP NAP NAP NAP NAP NAP
6.04 Property   1 113 North 8th Street       NAP NAP NAP NAP NAP NAP NAP
6.05 Property   1 90 Berry Street       NAP NAP NAP NAP NAP NAP NAP
6.06 Property   1 436 Graham Avenue       NAP NAP NAP NAP NAP NAP NAP
6.07 Property   1 429 Graham Avenue       NAP NAP NAP NAP NAP NAP NAP
6.08 Property   1 14 Judge Street       NAP NAP NAP NAP NAP NAP NAP
6.09 Property   1 29 Orient Avenue       NAP NAP NAP NAP NAP NAP NAP
6.10 Property   1 24 Skillman Avenue       NAP NAP NAP NAP NAP NAP NAP
6.11 Property   1 792 Metropolitan Avenue       NAP NAP NAP NAP NAP NAP NAP
6.12 Property   1 137 North 8th Street       NAP NAP NAP NAP NAP NAP NAP
7 Loan 2, 4, 23, 27  1 One West End Retail 0 0 34,623,360 NAP NAP NAP NAP NAP NAP NAP
8 Loan 4 1 St. Charles Towne Plaza 0 0 40,182,881 NAP NAP NAP NAP NAP NAP NAP
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments 432,165 0 27,000,000 NAP NAP NAP NAP NAP NAP NAP
10 Loan 6, 28, 29 4 Skyline MHP Portfolio 9,474,399 0 24,439,000 NAP NAP NAP NAP NAP NAP NAP
10.01 Property   1 Oasis Palms Estates       NAP NAP NAP NAP NAP NAP NAP
10.02 Property   1 Los Arcos Estates       NAP NAP NAP NAP NAP NAP NAP
10.03 Property   1 Palm Villa       NAP NAP NAP NAP NAP NAP NAP
10.04 Property   1 Sycamore Village       NAP NAP NAP NAP NAP NAP NAP
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center 0 0 22,554,471 NAP NAP NAP NAP NAP NAP NAP
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures 6,539,651 0 22,000,000 NAP NAP NAP NAP NAP NAP NAP
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio 0 0 23,751,505 NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250)       NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 3725 Pentagon Boulevard       NAP NAP NAP NAP NAP NAP NAP
13.03 Property   1 2601 Commons Boulevard       NAP NAP NAP NAP NAP NAP NAP
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio 321,567 0 21,150,000 NAP NAP NAP NAP NAP NAP NAP
14.01 Property   1 Center City Apartments       NAP NAP NAP NAP NAP NAP NAP
14.02 Property   1 City Heights Apartments       NAP NAP NAP NAP NAP NAP NAP
14.03 Property   1 Mulberry Towers       NAP NAP NAP NAP NAP NAP NAP
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue 0 0 19,169,244 NAP NAP NAP NAP NAP NAP NAP
16 Loan 2, 19 1 Plaza Colonial       NAP NAP NAP NAP NAP NAP NAP
17 Loan 6, 7, 19, 33 2 Abington & Cypress       NAP NAP NAP NAP NAP NAP NAP
17.01 Property   1 Cypress Village Apartments       NAP NAP NAP NAP NAP NAP NAP
17.02 Property   1 The Abington       NAP NAP NAP NAP NAP NAP NAP
18 Loan 16, 27  1 Regency at Menlo Park       NAP NAP NAP NAP NAP NAP NAP
19 Loan 19, 31 1 Hampton Inn Altamonte Springs       11/30/2046 130.94 105.40 80.5% 130.94 105.40 80.5%
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West       NAP NAP NAP NAP NAP NAP NAP
20.01 Property   1 280 and 290 Merrimack Street       NAP NAP NAP NAP NAP NAP NAP
20.02 Property   1 350 Merrimack Street       NAP NAP NAP NAP NAP NAP NAP
21 Loan 3, 19 1 RISE Noblesville       NAP NAP NAP NAP NAP NAP NAP
22 Loan 3, 16  1 99 Storms Ave       NAP NAP NAP NAP NAP NAP NAP
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave       NAP NAP NAP NAP NAP NAP NAP
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway       NAP NAP NAP NAP NAP NAP NAP
25 Loan 1, 7 1 Shaw Park Plaza       NAP NAP NAP NAP NAP NAP NAP
26 Loan 10, 27 1 1565 New York Ave       NAP NAP NAP NAP NAP NAP NAP
27 Loan 2, 19 1 200 Mott Street       NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 Dunbar Village Plaza       NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 Manhattanview Terrace        NAP NAP NAP NAP NAP NAP NAP
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue       NAP NAP NAP NAP NAP NAP NAP
31 Loan 33 1 The Windsor Apartments       NAP NAP NAP NAP NAP NAP NAP
32 Loan 6 4 Central Salt Lake Portfolio       NAP NAP NAP NAP NAP NAP NAP
32.01 Property   1 150 Apartments       NAP NAP NAP NAP NAP NAP NAP
32.02 Property   1 7th & 7th       NAP NAP NAP NAP NAP NAP NAP
32.03 Property   1 Central Fourplex       NAP NAP NAP NAP NAP NAP NAP
32.04 Property   1 Central Triplex       NAP NAP NAP NAP NAP NAP NAP
33 Loan 19 1 Vidalia Central       NAP NAP NAP NAP NAP NAP NAP
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1       NAP NAP NAP NAP NAP NAP NAP
34.01 Property   1 Kingswood MHP       NAP NAP NAP NAP NAP NAP NAP
34.02 Property   1 Fairwood MHP       NAP NAP NAP NAP NAP NAP NAP
34.03 Property   1 Bedsole MHP       NAP NAP NAP NAP NAP NAP NAP
35 Loan 31, 33 1 66 York Street       NAP NAP NAP NAP NAP NAP NAP
36 Loan   1 Lions Head Medical Office       NAP NAP NAP NAP NAP NAP NAP
37 Loan   1 City Line – Millbrook       NAP NAP NAP NAP NAP NAP NAP

 

 A-20 

 

BMO 2025-5C11

Annex A

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Most Recent ADR ($) Second Most Recent RevPAR ($) Second Most Recent Hotel Occupancy (%) Third Most Recent ADR ($) Third Most Recent RevPAR ($) Third Most Recent Hotel Occupancy (%)  
                       
                       
1 Loan 2, 7, 12, 16, 26 1 One Grove NAP NAP NAP NAP NAP NAP  
2 Loan 2, 7, 12, 16, 18, 27  1 1499 Bedford Avenue NAP NAP NAP NAP NAP NAP  
3 Loan 1, 2, 7, 12, 16, 23, 27, 31 1 347-363 Flushing Avenue NAP NAP NAP NAP NAP NAP  
4 Loan 1, 5, 6, 7, 12, 19  2 Turtle Creek Village NAP NAP NAP NAP NAP NAP  
4.01 Property   1 Turtle Creek Village Retail NAP NAP NAP NAP NAP NAP  
4.02 Property   1 Turtle Creek Village Office NAP NAP NAP NAP NAP NAP  
5 Loan 3, 17, 19  1 Brickyard Square NAP NAP NAP NAP NAP NAP  
6 Loan 5, 6, 18  12 Williamsburg Multifamily Portfolio NAP NAP NAP NAP NAP NAP  
6.01 Property   1 146 Wythe Avenue NAP NAP NAP NAP NAP NAP  
6.02 Property   1 21 Judge Street NAP NAP NAP NAP NAP NAP  
6.03 Property   1 81 Olive Street NAP NAP NAP NAP NAP NAP  
6.04 Property   1 113 North 8th Street NAP NAP NAP NAP NAP NAP  
6.05 Property   1 90 Berry Street NAP NAP NAP NAP NAP NAP  
6.06 Property   1 436 Graham Avenue NAP NAP NAP NAP NAP NAP  
6.07 Property   1 429 Graham Avenue NAP NAP NAP NAP NAP NAP  
6.08 Property   1 14 Judge Street NAP NAP NAP NAP NAP NAP  
6.09 Property   1 29 Orient Avenue NAP NAP NAP NAP NAP NAP  
6.10 Property   1 24 Skillman Avenue NAP NAP NAP NAP NAP NAP  
6.11 Property   1 792 Metropolitan Avenue NAP NAP NAP NAP NAP NAP  
6.12 Property   1 137 North 8th Street NAP NAP NAP NAP NAP NAP  
7 Loan 2, 4, 23, 27  1 One West End Retail NAP NAP NAP NAP NAP NAP  
8 Loan 4 1 St. Charles Towne Plaza NAP NAP NAP NAP NAP NAP  
9 Loan 14, 16, 28, 31 1 Presidential Point Apartments NAP NAP NAP NAP NAP NAP  
10 Loan 6, 28, 29 4 Skyline MHP Portfolio NAP NAP NAP NAP NAP NAP  
10.01 Property   1 Oasis Palms Estates NAP NAP NAP NAP NAP NAP  
10.02 Property   1 Los Arcos Estates NAP NAP NAP NAP NAP NAP  
10.03 Property   1 Palm Villa NAP NAP NAP NAP NAP NAP  
10.04 Property   1 Sycamore Village NAP NAP NAP NAP NAP NAP  
11 Loan 2, 13, 16, 18, 26 1 Hallandale City Center NAP NAP NAP NAP NAP NAP  
12 Loan 2, 16, 19, 27, 28, 31 1 Abrams Fixtures NAP NAP NAP NAP NAP NAP  
13 Loan 6, 13, 30 3 Beavercreek Office Portfolio NAP NAP NAP NAP NAP NAP  
13.01 Property   1 2685 Hibiscus Way (Units 120/130, 200, and 250) NAP NAP NAP NAP NAP NAP  
13.02 Property   1 3725 Pentagon Boulevard NAP NAP NAP NAP NAP NAP  
13.03 Property   1 2601 Commons Boulevard NAP NAP NAP NAP NAP NAP  
14 Loan 2, 6, 12, 31 3 PA Multifamily Portfolio NAP NAP NAP NAP NAP NAP  
14.01 Property   1 Center City Apartments NAP NAP NAP NAP NAP NAP  
14.02 Property   1 City Heights Apartments NAP NAP NAP NAP NAP NAP  
14.03 Property   1 Mulberry Towers NAP NAP NAP NAP NAP NAP  
15 Loan 3, 20, 22, 27  1 410 Tompkins Avenue NAP NAP NAP NAP NAP NAP  
16 Loan 2, 19 1 Plaza Colonial NAP NAP NAP NAP NAP NAP  
17 Loan 6, 7, 19, 33 2 Abington & Cypress NAP NAP NAP NAP NAP NAP  
17.01 Property   1 Cypress Village Apartments NAP NAP NAP NAP NAP NAP  
17.02 Property   1 The Abington NAP NAP NAP NAP NAP NAP  
18 Loan 16, 27  1 Regency at Menlo Park NAP NAP NAP NAP NAP NAP  
19 Loan 19, 31 1 Hampton Inn Altamonte Springs 132.61 104.73 79.0% 139.78 103.08 73.8%  
20 Loan 2, 6, 7, 19, 23, 29  2 Riverwalk West NAP NAP NAP NAP NAP NAP  
20.01 Property   1 280 and 290 Merrimack Street NAP NAP NAP NAP NAP NAP  
20.02 Property   1 350 Merrimack Street NAP NAP NAP NAP NAP NAP  
21 Loan 3, 19 1 RISE Noblesville NAP NAP NAP NAP NAP NAP  
22 Loan 3, 16  1 99 Storms Ave NAP NAP NAP NAP NAP NAP  
23 Loan 3, 5, 16, 18, 27  1 951 Bedford Ave NAP NAP NAP NAP NAP NAP  
24 Loan 1, 7, 10, 12, 13, 23, 28 1 1535 Broadway NAP NAP NAP NAP NAP NAP  
25 Loan 1, 7 1 Shaw Park Plaza NAP NAP NAP NAP NAP NAP  
26 Loan 10, 27 1 1565 New York Ave NAP NAP NAP NAP NAP NAP  
27 Loan 2, 19 1 200 Mott Street NAP NAP NAP NAP NAP NAP  
28 Loan   1 Dunbar Village Plaza NAP NAP NAP NAP NAP NAP  
29 Loan   1 Manhattanview Terrace  NAP NAP NAP NAP NAP NAP  
30 Loan 4, 16, 28, 29, 31  1 1336-1338 Dekalb Avenue NAP NAP NAP NAP NAP NAP  
31 Loan 33 1 The Windsor Apartments NAP NAP NAP NAP NAP NAP  
32 Loan 6 4 Central Salt Lake Portfolio NAP NAP NAP NAP NAP NAP  
32.01 Property   1 150 Apartments NAP NAP NAP NAP NAP NAP  
32.02 Property   1 7th & 7th NAP NAP NAP NAP NAP NAP  
32.03 Property   1 Central Fourplex NAP NAP NAP NAP NAP NAP  
32.04 Property   1 Central Triplex NAP NAP NAP NAP NAP NAP  
33 Loan 19 1 Vidalia Central NAP NAP NAP NAP NAP NAP  
34 Loan 6, 29 3 Georgia MHC Portfolio Pool 1 NAP NAP NAP NAP NAP NAP  
34.01 Property   1 Kingswood MHP NAP NAP NAP NAP NAP NAP  
34.02 Property   1 Fairwood MHP NAP NAP NAP NAP NAP NAP  
34.03 Property   1 Bedsole MHP NAP NAP NAP NAP NAP NAP  
35 Loan 31, 33 1 66 York Street NAP NAP NAP NAP NAP NAP  
36 Loan   1 Lions Head Medical Office NAP NAP NAP NAP NAP NAP  
37 Loan   1 City Line – Millbrook NAP NAP NAP NAP NAP NAP  

 

 A-21 

 

Footnotes to Annex A

 

(1) “BMO” denotes Bank of Montreal as Mortgage Loan Seller, “SGFC” denotes Societe Generale Financial Corporation as Mortgage Loan Seller, “SMC” denotes Starwood Mortgage Capital LLC as Mortgage Loan Seller, “GCMC” denotes Greystone Commercial Mortgage Capital LLC as Mortgage Loan Seller, and “KeyBank” denotes KeyBank National Association as Mortgage Loan Seller..

With respect to Loan No. 3, 347-363 Flushing Avenue, the mortgage loan is part of a whole loan that was co-originated by SMC and BMO.

With respect to Loan No. 4, Turtle Creek Village, the mortgage loan is part of a whole loan that was co-originated by SMC and Morgan Stanley Bank, N.A.

With respect to Loan No. 24, 1535 Broadway, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Mortgage Company, Bank of America, N.A., and BMO.

With respect to Loan No. 25, Shaw Park Plaza, the mortgage loan is part of a whole loan that was co-originated by BMO and 3650 Capital.
 
   
(2) With respect to Loan No. 1, One Grove, the mortgaged property includes (i) 193 multifamily units, (ii) 7 units reserved as short-term rentals and (iii) 995 square feet of retail space.

With respect to Loan No. 2, 1499 Bedford Avenue, the mortgaged property is comprised of 98 multifamily units and 8,000 square feet of commercial space.

With respect to Loan No. 3, 347-363 Flushing Avenue, the mortgaged property is comprised of (i) 79,164 square feet of office space (53.4% of NRA), (ii) 69,078 square feet of retail space (46.6% NRA), (iii) 171 sub-cellar parking spaces leased to Nagle Parking and (iv) 112 ground-level parking spaces leased to ODA Health.

With respect to Loan No. 7, One West End Retail, the mortgaged property is comprised of (i) one retail condominium unit with 32,159 square feet of NRA and (ii) two parking condominium units which total 68,090 square feet and provide capacity for 275 cars.

With respect to Loan No. 11, Hallandale City Center, the mortgaged property is comprised of 89 multifamily units and 30,530 square feet of office / retail.

With respect to Loan No. 12, Abrams Fixtures, the mortgaged property is comprised of (i) 59,508 square feet of office space, (ii) 33 multifamily units (totaling 21,941 square feet) and (iii) 11,983 square feet of retail space. The presented NRA of 93,432 square feet includes 21,941 square feet associated with the 33 multifamily units. As of April 10, 2025, the office and retail commercial space was 91.0% occupied, while the multifamily units were 93.9% occupied.

With respect to Loan No. 14, PA Multifamily Portfolio, the City Heights Apartments mortgaged property includes (i) 151 multifamily units and (ii) four commercial suites totaling 6,308 square feet.

With respect to Loan No. 16, Plaza Colonial, the mortgaged property is comprised of approximately (i) 35,016 square feet of ground-floor retail space (42% NRA) and (ii) 48,853 square feet of first and second story office space (58% NRA).

With respect to Loan No. 20, Riverwalk West, the mortgaged properties include (i) 296,950 square feet of office space (55.8% of NRA), (ii) 145,000 square feet of mixed-use lab/medical/office space (27.2% of NRA), (iii) 73,283 square feet of retail space (13.8% of NRA), (iv) 16,453 square feet of medical space (3.1% of NRA) and (v) 825 square feet of antenna space (0.2% of NRA).

With respect to Loan No. 27, 200 Mott Street, the mortgaged property includes (i) 26 multifamily units and (ii) one commercial suite totaling 1,760 square feet.
 
   
(3) With respect to Loan No. 5, Brickyard Square, the Largest Tenant, O’Neil Cinemas, operates on a triple-net pad lease and owns its own improvements.

With respect to Loan No. 15, 410 Tompkins Avenue, the mortgaged property consists of 35 multifamily units and 6,205 square feet of commercial space.

 

 A-22 

 

 

With respect to Loan No. 21, RISE Noblesville, the mortgaged property is comprised of 113 storage units, 6,400 square feet of flex space and 1,832 square feet of office space.

With respect to Loan No. 22, 99 Storms, the mortgaged property is comprised of 50 multifamily units and 6,151 square feet of retail space.

With respect to Loan No. 23, 951 Bedford, the mortgaged property is comprised of 20 multifamily units and 4,701 square feet of commercial space.
   
(4) In certain cases, the mortgaged properties may have tenants that have executed leases that were included in the underwriting but that have not yet commenced paying rent and/or are not in occupancy.

For tenants that are one of the top 5 tenants (by net rentable area leased) for the 15 largest mortgage loans, certain of such tenants have not taken possession or commenced paying rent or sublease a material portion of their property. See “Description of the Mortgage Pool—Tenant Issues— Rights to Sublease” and “--Tenants Not Yet in Occupancy or in a Free Rent Period, Leases Under Negotiation and LOIs” in the prospectus.

With respect to Loan No. 7, One West End Retail, the Second Largest Tenant, Star A Kidz, has completed its build-out, has accepted its space and has commenced paying rent in November 2024 but is not yet open for business. The borrower sponsor expects the tenant to be operational in the third quarter of 2025.

With respect to Loan No. 8, St. Charles Towne Plaza, the Fifth Largest Tenant, Black Friday Daily Deals, has executed a lease, has accepted its space and has commenced paying rent, but is not yet open for business. At origination, the borrower reserved $40,756 for free rent associated with Black Friday Daily Deals’ lease.

With respect to Loan No. 30, 1336-1338 Dekalb Avenue, the ground floor commercial tenant, Myrtle Arts LLC, has accepted its space and has commenced paying rent, but is not yet open for business. The borrower sponsor expects Myrtle Arts LLC to open for business in July 2025. At origination, the borrower reserved $204,000 (equal to 24 months of rent under the Myrtle Arts LLC lease) and entered into an 8-year master lease backstopping the economic terms for such lease.
   
(5) With respect to all mortgage loans, with the exceptions of the mortgage loans listed identified in “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus, the Cut-off Date LTV Ratio (%) and the LTV Ratio at Maturity / ARD (%) are based on the Appraised Value ($) even though, for certain mortgage loans, the appraisal provided “as-stabilized” values based on certain criteria being met.

With respect to Loan No. 4, Turtle Creek Village, the appraisal concluded an “as-is” appraised value for the mortgaged properties of $158,400,000. Although the mortgaged properties are situated on one lot, the appraisal also provided individual appraised values for the separate retail and office components of $80,500,000 and $78,200,000, respectively. Aggregating the individual appraised values for the retail and office components would equate to a $158,700,000 appraised value, a 52.9% Cut-off Date LTV and a 52.9% Maturity Date LTV.

With respect to Loan No. 6, Williamsburg Multifamily Portfolio, the appraised value of $58,700,000 represents the “As Portfolio” appraised value of the Williamsburg Multifamily Portfolio mortgaged properties, which reflects a portfolio premium of approximately 3% over the aggregate “As-Is” appraised values of the individual Williamsburg Multifamily Portfolio mortgaged properties. The aggregate of the “As-Is” Appraised Values of the Williamsburg Multifamily Portfolio Properties as of the appraisals dated March 26, 2025 is $57,070,000.

With respect to Loan No. 23, 951 Bedford Ave, the Appraised Value ($) represents the “As Stabilized” value, which is based on the assumption that the 421-a tax exemption will be approved and the commercial tenant space will be occupied. The “As-is” value results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) of 58.0% and 58.0%, respectively. The “As-Stabilized” value excluding the net present value of the 421-a tax exemption results in a Cut-off Date LTV Ratio (%) and LTV Ratio at Maturity / ARD (%) 74.8% and 74.8%, respectively.
   
(6) For mortgage loans secured by multiple mortgaged properties, each mortgage loan’s Original Balance ($), Cut-off Date Balance ($) and Maturity / ARD Balance ($) are allocated to the respective mortgaged property based on the mortgage loan’s documentation, or if no such allocation is provided in the mortgage loan documentation, the mortgage loan seller’s determination of the appropriate allocation.
● Loan No. 4, Turtle Creek Village
● Loan No. 6, Williamsburg Multifamily Portfolio

 

 A-23 

 

 


● Loan No. 10, Skyline MHC Portfolio
● Loan No. 13, Beavercreek Office Portfolio
● Loan No. 14, PA Multifamily Portfolio
● Loan No. 17, Abington & Cypress
● Loan No. 20, Riverwalk West
● Loan No. 32, Central Salt Lake Portfolio
● Loan No. 34, Georgia MHC Portfolio Pool 1
   
(7) The Original Balance ($), Cut-off Date Balance ($), and Maturity / ARD Balance ($) represent only the mortgage loan included in the issuing entity. The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten NCF Debt Yield (%) and Loan per Unit ($) are calculated based on the mortgage loan included in the issuing entity and the related pari passu companion loans in the aggregate but exclude any subordinate companion loan(s). For more information regarding the mortgage loans secured by the mortgaged properties identified under the column heading in this Annex A-1, see the charts titled “Whole Loan Summary” and “Whole Loan Controlling Notes and Non-Controlling Notes” in “Description of the Mortgage Pool—The Whole Loans” in the prospectus.
● Loan No. 1, One Grove
● Loan No. 2, 1499 Bedford Avenue
● Loan No. 3, 347-363 Flushing Avenue
● Loan No. 4, Turtle Creek Village
● Loan No. 17, Abington & Cypress
● Loan No. 20, Riverwalk West
● Loan No. 24, 1535 Broadway
● Loan No. 25, Shaw Park Plaza
   
(8) The Administrative Fee Rate % includes the Servicing Fee, the Operating Advisor Fee, the Certificate Administrator/Trustee Fee, the Asset Representations Reviewer Fee and the CREFC® Intellectual Property Royalty License Fee applicable to each mortgage loan.
   
(9) For the mortgage loans with an interest-only period that accrues interest on an Actual/360 basis, the Monthly Debt Service (IO) ($) was calculated as 1/12th of the product of (i) the Original Balance ($), (ii) the Interest Rate % and (iii) 365/360.
   
(10) With respect to Loan No. 24, 1535 Broadway, there is a grace period of three days before the late fee will be chargeable.

With respect to Loan No. 26, 1565 New York Ave, a Grace Period – Default (Days) of three days is permitted provided that such Grace Period – Default (Days) does not apply to the amount due on the maturity date.
   
(11) Intentionally blank
   
(12) The “L” component of the prepayment provision represents lockout payments.

The “D” component of the prepayment provision represents defeasance payments.

The “YM” component of the prepayment provision represents yield maintenance payments.

The “YM1” component of the prepayment provision represents the greater of (i) yield maintenance or (ii) 1% of the outstanding principal balance of the mortgage loan at the time of prepayment.

The “1%” component of the prepayment provision represents 1% of the outstanding principal balance of the mortgage loan at the time of prepayment.

The “O” Component of the prepayment provision represents the free payments including the Maturity Date.

Certain mortgage loans permit the release of a portion of a mortgaged property (or an individual mortgaged property, in connection with a portfolio mortgage loan) under various circumstances, as described in the prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in the prospectus.

With respect to Loan No.1, One Grove, the lockout period will be at least 24 payment dates beginning with and including the first payment date on July 1, 2025. Defeasance of the One Grove Whole Loan is permitted after the

 

 A-24 

 

 

date that is the earlier of (i) two years from the closing date of the securitization that includes the last note comprising a part of the One Grove Whole Loan to be securitized (the “Release Date”) and (ii) June 6, 2028. In addition, on any business day from and after the Release Date, voluntary prepayment of the One Grove Whole Loan is permitted in whole (but not in part), together with, if such voluntary prepayment occurs prior to the monthly payment date that occurs in January 2028, a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the One Grove Whole Loan being prepaid and (y) a yield maintenance premium. The assumed lockout period of 24 payments is based on the expected BMO 2025-5C11 securitization closing date in June 2025. The actual lockout period may be longer.

With respect to Loan No. 2, 1499 Bedford Avenue, the lockout period will be at least 24 payment dates beginning with and including the first payment date on July 6, 2025. Defeasance of the 1499 Bedford Avenue whole loan is permitted after the date that is the earlier of (i) two years from the closing date of the securitization that includes the last note comprising a part of the 1499 Bedford Avenue whole loan to be securitized and (ii) May 30, 2028. The assumed lockout period of 24 payments is based on the expected BMO 2025-5C11 securitization closing date in June 2025. The actual lockout period may be longer.

With respect to Loan No. 3, 347-363 Flushing Avenue, the lockout period will be at least 25 payment dates beginning with and including the first payment date on June 6, 2025. Defeasance of the whole loan in full (but not in part) is permitted at any time following the earlier to occur of (i) April 24, 2028 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 25 payments is based on the expected BMO 2025-5C11 securitization trust closing date in June 2025. The actual lockout period may be longer.

With respect to Loan No. 4, Turtle Creek Village, the lockout period will be at least 24 payment dates beginning with and including the first payment date on July 6, 2025. Defeasance of the whole loan in full (but not in part) is permitted at any time following the earlier to occur of (i) May 13, 2028 or (ii) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized. The assumed lockout period of 24 payments is based on the expected BMO 2025-5C11 securitization trust closing date in June 2025. The actual lockout period may be longer.

With respect to Loan No. 4, Turtle Creek Village, provided no trigger event or event of default has occurred and is continuing, the borrower is permitted to obtain the release of a two-story parking garage (the “Release Parcel”) that is no longer being utilized at the mortgaged properties. The lender will permit the release of the Release Parcel, provided that certain conditions are satisfied, including, among other things, (a) no event of default or trigger event then exists, and (b) the lender’s receipt of evidence that: (i) the Release Parcel is a separate tax lot, (ii) the mortgaged properties are compliant with all reciprocal easement agreements and (iii) the release is compliant with all REMIC requirements.

With respect to Loan No. 14, PA Multifamily Portfolio, the borrowers have the right to release any individual property (a “Partial Release”) from and after July 4, 2027 in connection with the sale of an individual property to a bona fide third party, provided that, among other conditions, (i) no event of default has occurred or is continuing, (ii) the payment of a release price equal to the greater of (a) 115% of the allocated loan amount for the applicable released property or (b) 90% of net sale proceeds, (iii) after giving effect to such Partial Release, (a) the debt service coverage ratio for the remaining mortgage properties is no less than the greater of (1) the debt service coverage ratio at origination or (2) the debt service coverage ratio in effect prior to the Partial Release; (b) the debt yield for the remaining mortgaged properties is no less than the greater of (1) the debt yield at origination or (2) the debt yield in effect prior to the Partial Release and (c) the loan-to-value after remaining mortgage properties is not greater than the lesser of (1) the loan-to-value ratio at origination or (2) the loan-to-value in effect prior to the Partial Release.

With respect to Loan No. 24, 1535 Broadway, defeasance of the 1535 Broadway whole loan is permitted in full at any time on or after the date that is the earlier to occur of (i) two years after the closing date of the securitization that includes the last 1535 Broadway whole loan note to be securitized and (ii) June 1, 2028. The assumed defeasance lockout period of 25 payments is based on the anticipated closing date of the BMO 2025-5C11 securitization trust in June 2025. The actual defeasance lockout period may be longer.
   
(13) Refers to (a) debt secured by the mortgaged property, (b) mezzanine debt and (c) preferred equity. See “Description of the Mortgage Pool—Additional Indebtedness—Existing Mezzanine Debt,” “—Preferred Equity and Preferred Return Arrangements” and “Certain Legal Aspects of the Mortgage Loans” in the prospectus for information related to mortgage loans with subordinate, mezzanine or other additional debt or preferred equity that permit subordinate, mezzanine or other additional debt in the future.

 

 A-25 

 

 

With respect to Loan No. 11, Hallandale City Center, after July 1, 2026, the borrower is permitted to obtain a mezzanine loan, subject to the satisfaction of certain conditions (a mezzanine loan that satisfies such conditions, an “Approved Mezzanine Loan”) including, among others, (i) no event of default has occurred and is continuing, (ii) the Approved Mezzanine Loan is in an amount of no less than $2,250,000 and when added to the Hallandale City Center Mortgage Loan the aggregate loan-to-value is no greater than 52.2%, (iii) the combined DSCR on the Hallandale City Center Mortgage Loan and the Approved Mezzanine Loan is at least 1.50x, (iv) the combined debt yield on the Hallandale City Center Mortgage Loan and the Approved Mezzanine Loan is at least 9.74%, (v) such Approved Mezzanine Loan will be coterminous with the Hallandale City Center Mortgage Loan, (iv) execution of an intercreditor agreement reasonably acceptable to the lender, and (vi) receipt of a rating agency confirmation from each applicable rating agency.

With respect to Loan No. 13, Beavercreek Office Portfolio, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) immediately after giving effect to such debt (x) the combined loan-to-value ratio based on the Beavercreek Office Portfolio Mortgage Loan and the mezzanine loan may not exceed 63.7%, (y) the combined debt service coverage ratio based on the Beavercreek Office Portfolio Mortgage Loan and the mezzanine loan is equal to or greater than 1.50x, (z) the combined debt yield based on the Beavercreek Office Portfolio Mortgage Loan and the mezzanine loan is equal to or greater than 11.7% (ii) execution of a subordination and intercreditor agreement reasonably acceptable to the lender, and (iii) receipt of a rating agency confirmation from each applicable rating agency.

With respect to Loan No. 24, 1535 Broadway, future mezzanine debt is permitted, subject to the satisfaction of certain conditions including, among others, (i) no event of default has occurred and is continuing, (ii) the amount of such Approved Mezzanine Loan does not exceed an amount that, when added to the outstanding principal balance as of the closing of such Approved Mezzanine Loan, will result in (x) a loan to value ratio based on a new appraisal of the 1535 Broadway Property equal to the loan to value ratio that existed as of the origination date, and (y) a debt yield equal to the debt yield that existed as of the origination of the 1535 Broadway Whole Loan, (iii) such Approved Mezzanine Loan will be coterminous with the 1535 Broadway Whole Loan, (iv) execution of an intercreditor agreement reasonably acceptable to the lender and substantially in the form attached to the 1535 Broadway Whole Loan documents, and (v) receipt of a rating agency confirmation from each applicable rating agency.
   
(14) The Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), whole loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) for all partial interest-only mortgage loans were calculated based on the first 12 principal and interest payments after the origination date during the term of the mortgage loan.

With respect to Loan No. 9, Presidential Point Apartments, the Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Underwritten NOI Debt Yield (%) and Underwritten NCF Debt Yield (%), which equal 1.27x, 1.26x, 8.5% and 8.4%, respectively, assume a stabilized underwritten economic vacancy of 3.0%, giving credit to rent payments due under nine vacant or leased but not yet occupied units that are currently subject to a master lease, versus actual economic vacancy of approximately 5.6%. Assuming the in-place economic vacancy, the Underwritten NOI DSCR (x), the Underwritten NCF DSCR (x), the Underwritten NOI Debt Yield (%) and the Underwritten NCF Debt Yield (%) would be 1.20x, 1.19x, 8.1% and 8.0%, respectively. The mortgage loan was structured to include (i) a $1,000,000 earnout reserve and (ii) 15% partial recourse liability to the borrower and borrower sponsors equal to $4,050,000, to be released to the borrower, upon the satisfaction of certain conditions, including, but not limited to, commencing after the first five months of the mortgage loan term, (i) no event of default under the mortgage loan then exists, (ii) the mortgaged property has achieved a minimum 97.0% residential occupancy rate for each month in the trailing three month period, (iii) the trailing three-month annualized income is at least $3,375,000 (and parking income is at least $180,000 during this time) and (iv) the debt yield, based on trailing three-month income, annualized less underwritten expenses is greater than or equal to 8.45%.
   
(15) In certain cases, Underwritten TI / LC ($) is inclusive of certain credits for upfront reserves taken at closing.
   
(16)

With respect to some mortgage loans, historical financial information may not be available as a result of acquisition financing and/or recent construction.

With respect to Loan No. 1, One Grove, historical financial information is unavailable as the mortgaged property was built in 2024.

With respect to Loan No. 2, 1499 Bedford Avenue, historical financial information is not available because the mortgaged property was acquired by the borrower in 2020 and then subsequently demolished. The current 1499 Bedford Avenue mortgaged property improvements were completed in 2024.

 

 A-26 

 

 

With respect to Loan No. 3, 347-363 Flushing Avenue, historical financial information is not available prior to the most recent period because the mortgaged property was built in 2023.

With respect to Loan No. 9, Presidential Point Apartments, historical financial information prior to the most recent period is not available as the mortgaged property was built in 2024.

With respect to Loan No. 11, Hallandale City Center, historical financial information is unavailable as the mortgaged property was built in 2024.

With respect to Loan No. 12, Abrams Fixtures, historical financial information prior to 2024 is not available as the mortgaged property was renovated in 2024.

With respect to Loan No. 18, Regency at Menlo Park, historical financials are not available as the mortgaged property was built in 2024.

With respect to Loan No. 22, 99 Storms, historical financials prior to 2024 are unavailable as the mortgaged property was constructed in in 2024.

With respect to Loan No. 23, 951 Bedford Ave, historical financials are unavailable as the mortgaged property was constructed in in 2024.

With respect to Loan No. 30, 1336-1337 Dekalb Avenue, historical financial information prior to the most recent period is not available as the mortgaged property was redeveloped in 2024.

 

With respect to Loan No. 13, Beavercreek Office Portfolio, historical financial information is not available for a portion of the 2685 Hibiscus Way (Units 120/130, 200, and 250) mortgaged property that was renovated in 2025.

   
(17) With respect to Loan No. 5, Brickyard Square, the mortgaged property is secured by the borrowers’ overlapping fee and leasehold interests.
   
(18) Represents the amount deposited by the borrower at origination. All or a portion of this amount may have been released pursuant to the terms of the related mortgage loan documents.

With respect to Loan No. 2, 1499 Bedford Avenue, the borrower deposited $259,000 at loan origination into a reserve account for future free rent under the Stoney Pine lease. The free rent reserve funds will be disbursed monthly over the first two years of the lease.

With respect to Loan No. 6, Williamsburg Multifamily Portfolio, the borrower reserved $280,000 with the lender for: (i) $100,000 into a rent concession reserve with respect to the commercial tenant at the 146 Wythe Avenue mortgaged property, (ii) an upfront deposit of $100,000 into a reserve account for renovations at the 436 Graham Avenue mortgage property, and (iii) an upfront deposit of $80,000 into a reserve account for tenant improvements at the 146 Wythe Avenue mortgaged property.

With respect to Loan No. 11, Hallandale City Center, the borrower deposited $14,419 at loan origination into a reserve account for future free rent under the following leases: (i) free rent of $6,419 for Amare Wellness for the period July 1, 2025; and (ii) free rent of $8,000 for High Project Group of which $2,000 per month to be disbursed by the lender on each of July 1, 2025, August 1, 2025, September 1, 2025 and October 1, 2025.

With respect to Loan No. 23, 951 Bedford Ave, the borrower deposited $733,000 (the “Commercial Tenant Reserve”) into a reserve for leasing of the commercial space. The borrower may earn out the Commercial Tenant Reserve within 18 months of the closing date of the mortgaged loan. To earn out the reserve, (i) the borrower must lease the commercial space, and the tenant must be open for business and paying full, unabated rent and (ii) the mortgaged property must achieve a debt yield of at least 8% and a debt service coverage ratio of at least 1.25x. If these conditions are not achieved within 18 months of the loan closing, the Commercial Tenant Reserve fund will be applied to reduce the unpaid principal balance of the related mortgage loan, with such prepayment accompanied by a yield maintenance premium. The UW NOI Debt Yield (%), UW NCF Debt Yield (%), UW NOI DSCR, and UW NCF DSCR, calculations are based on an assumed Cut-off Date Balance of $9,767,000 which is net of the $733,000 Commercial Tenant Reserve. Assuming the gross Cut-off Balance of $10,500,000, the UW NOI Debt Yield (%) and UW NCF Debt Yield (%) are 7.5%, and 7.4%, and the UW NOI DSCR (x) and UW NCF DSCR (x) are 1.18x, and 1.17x, respectively.

 

 A-27 

 

 

(19) Represents the monthly amounts required to be deposited by the borrower. The monthly collected amounts may be increased or decreased pursuant to the terms of the related mortgage loan documents. In certain other cases, all excess cash flow will be swept into reserve accounts in the event of certain conditions being triggered in the respective mortgage loan documents.

With respect to Loan No. 4, Turtle Creek Village, at the borrower’s option to avoid triggering a DSCR trigger event, within five business days of a such DSCR trigger event and on each monthly payment date thereafter through and until the DSCR trigger event has been cured, the borrower may deposit with the lender $98,000 (the “DSCR Trigger Account Funds”), which amount will be transferred into an account to be held by the lender as additional collateral for the whole loan. During the continuance of a DSCR trigger event, if TI/LC reserves are insufficient to cover any approved leasing costs, provided no event of default has occurred and is continuing, the lender will disburse to the borrower DSCR Trigger Account Funds for the payment of such leasing costs.

With respect to Loan No. 5, Brickyard Square, insurance escrows are waived, provided, among other conditions, the mortgaged property is covered by an acceptable blanket policy (which is currently maintained).

With respect to Loan No. 12, Abrams Fixtures, insurance escrows are waived, provided, among other conditions, the mortgaged property is covered by an acceptable blanket policy (which is currently maintained).

With respect to Loan No. 16, Plaza Colonial, at such time that the balance in the general TI/LC reserve falls below $200,000, the borrower is required to escrow $5,591 on each monthly payment date for general tenant improvements and leasing commissions, capped at $200,000. The monthly TI/LC reserve is currently suspended.

With respect to Loan No. 17, Abington & Cypress, the borrowers are required to deposit into the replacement reserve (i) $29,792 on each monthly payment date through and including the payment date in April 2026 and (ii) $13,705 on each monthly payment date thereafter.

With respect to Loan No. 19, Hampton Inn Altamonte Springs, if at any time after origination, the franchisor or any approved replacement flag requires a property improvement plan (“PIP”) to be instituted for the mortgaged property in conjunction with the existing franchise agreement or any replacement franchise agreement or license agreement, the borrower will be required to deposit with the lender within 10 business days after receipt of the PIP (inclusive of the final PIP budget) (i) a completion guarantee from the guarantor in form satisfactory to the lender for the completion of the PIP repairs and (ii) 125% of the cost to complete the PIP.

With respect to Loan No. 20, Riverwalk West, at such time that the balance in the general TI/LC reserve falls below $1,000,000, the borrower is required to escrow $35,446 on each monthly payment date for general tenant improvements and leasing commissions, capped at $1,500,000. The monthly TI/LC reserve is currently suspended.

With respect to Loan No. 20, Riverwalk West, during the continuance of a Major Tenant Trigger Event Period (as defined in the mortgage loan documents), the borrower is required to deposit with the lender $305,566 monthly for the re-tenanting costs incurred with re-tenanting the related major tenant space.

With respect to Loan No. 21, RISE Noblesville, the borrower is required to deposit into an insurance reserve on a monthly basis 1/12th of the amount that will be sufficient to pay the insurance premiums due for the renewal of coverage afforded by such policies; provided, however, such insurance reserve has been conditionally waived so long as the borrower maintains a blanket policy meeting the requirements of the mortgage loan documents.

With respect to Loan No. 27, 200 Mott Street, on each payment date occurring during the continuance of a lease sweep period, the borrower will be required to deposit $12,000 into the special rollover reserve subaccount, subject to a cap of $144,000.

With respect to Loan No. 33, Vidalia Central, the mortgage loan is structured with a joint TI/LC and capital expenditures reserve. At such time that the balance in the general TI/LC reserve falls below $100,000, the borrower is required to escrow $3,796 on each monthly payment date for general TI/LC and capital expenditures reserve, capped at $300,000. The joint TI/LC and capital expenditures reserve is currently suspended.
   
(20) Represents a cap on the amount required to be deposited by the borrower pursuant to the related mortgage loan documents. In certain cases, during the term of the mortgage loan, the caps may be altered or terminated subject to conditions of the respective mortgage loan documents.

 

 A-28 

 

 


With respect to Loan No. 15, 410 Tompkins Avenue, on a monthly basis, the borrower is required to escrow approximately $807 for replacement reserves subject to a cap of $26,250.
   
(21) In certain cases, the data for tenants occupying multiple spaces includes square footage only from the primary spaces sharing the same expiration date and may not include smaller spaces with different expiration dates.
    
(22) With respect to the footnotes hereto, no footnotes have been provided with respect to tenants that are not among the five largest tenants by square footage for any mortgaged property.

With respect to Loan No. 15, 410 Tompkins Avenue, the Largest Tenant % of NRA is calculated based on the total commercial square footage, excluding the multifamily space.
   
(23)

The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease with respect to all or a portion of its leased space prior to the expiration date shown. In addition, in some instances, a tenant may have the right to assign its lease or sublease the leased premises and be released from its obligations under the subject lease.

With respect to Loan No. 3, 347-363 Flushing Avenue, the Second Largest Tenant, ODA Health, leases both office space and parking space at the mortgaged property. ODA Health has no termination options as it pertains to its office space. ODA Health has a one-time right to terminate its lease on the parking space on March 25, 2027, in the event that the borrower sponsors have not obtained the approvals necessary to change the use of this parking space to office. The borrower sponsors estimate to receive full approval for the conversion by the fourth quarter of 2025.

With respect to Loan No. 7, One West End Retail, the Largest Tenant, Morton Williams, has no termination options, except that Morton Williams does have the right to terminate its lease if Morton Williams is assessed a penalty of $750,000 or more (or $200,000 or more during the last two years of its lease term) by the City of New York for violating a local New York City law. The mortgage loan will become fully recourse for the full mortgage loan amount to the borrowers and borrower sponsor during any period of time commencing on the date of delivery of a notice by Morton Williams that it is terminating its lease pursuant to such termination option and ending on the date that the lender has (x) received a satisfactory written request from the borrowers to be released from such full recourse period and (y) sent the borrowers a written confirmation that the lender has determined borrowers have satisfied the conditions to be released from the full recourse period. In addition, the borrowers are obligated under the mortgage loan documents to pay all costs associated with curing any violation by Morton Williams that could give rise to the foregoing termination option.

With respect to Loan No. 13, Beavercreek Office Portfolio, KBR, the Largest Tenant at the 3725 Pentagon mortgaged property, has a one-time termination option on May 31, 2029, provided that (i) KBR provides at least 12 months’ prior written notice, (ii) KBR pays a termination fee equal to $358,419.44 and (iii) KBR vacates its space at the 3725 Pentagon Boulevard mortgaged property on May 31, 2029.


With respect to Loan No. 20, Riverwalk West, the Largest Tenant at the 280 and 290 Merrimack Street mortgaged property, Commonwealth of Massachusetts, leases six spaces that are utilized by five different state agencies. If any such agency utilizing such space at the mortgaged property no longer has funds appropriated, then the agency may surrender its space and terminate its lease. Additionally, the Fourth Largest Tenant at the 280 and 290 Merrimack Street mortgaged property, National Mentor Holdings LLC, has the ongoing right to terminate its lease at any time with nine months’ notice.

With respect to Loan No. 24, 1535 Broadway, the Second Largest Tenant, Levi’s, can terminate its lease and license agreement with notice to the borrower by November 16, 2027 if its sales at the 1535 Broadway Property are less than $25 million for the period from November 16, 2025 through November 15, 2026, effective as of the first anniversary of such notice. Levi’s will be required to pay a termination fee in connection with its exercise of such termination option. According to tenant-reported sales information, Levi’s annual sales at the 1535 Broadway Property are below $25 million for the trailing 12-month period as of December 31, 2024.

 
 
 
   
(24) Intentionally blank
   
(25) Each letter identifies a group of related borrowers.
   
(26) The classification of the lockbox types is described in the prospectus. See “Description of the Mortgage Pool—Certain Calculations and Definitions” in the prospectus for further details.

 

 A-29 

 

 

With respect to Loan No. 1, One Grove, which is structured with a soft lockbox (for residential tenants) and hard lockbox (for non-residential tenants), the borrower may suspend its obligation to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (the “DSCR Cash Management Period”) (provided no other cash management period is continuing) if and for so long as the following conditions are satisfied, the borrower has deposited (and maintains on deposit) with the lender (i) cash in the amount of the difference between (A) the annual net operating income that would be required to achieve a debt service coverage ratio of 1.15x, minus (B) the then-existing annual net operating income, as reasonably determined by the lender (the “NOI Shortfall”), which cash amount shall be transferred to the cash collateral subaccount (ii) a letter of credit in the amount of the NOI Shortfall.

With respect to Loan No. 11, Hallandale City Center, which is structured with a springing lockbox, the borrower may suspend its obligation to cause all rents to be deposited into a clearing account during a debt service coverage ratio cash management period (provided no other cash management period is continuing) if and for so long as the following conditions are satisfied, the borrower has deposited (and maintains on deposit) with the lender (i) cash in the amount of the difference between (A) the annual net operating income that would be required to achieve a debt service coverage ratio of 1.10x, minus (B) the then-existing annual net operating income, as reasonably determined by the lender (the “NOI Shortfall”), which cash amount shall be transferred to the cash collateral subaccount or (ii) a letter of credit in the amount of the NOI Shortfall.
   
(27) With respect to Loan No. 2, 1499 Bedford Avenue, the mortgaged property benefits from a 421-a tax exemption program (providing a 100% exemption for the first 25 years of the abatement period, which began in tax year 2024/2025, and a 30% exemption for the last 10 years of the abatement period) that requires at least 30% of the total number of dwelling units (approximately 30 units) at the 1499 Bedford Avenue mortgaged property to remain affordable to, and restricted to occupancy by, households earning no more than 130% of area median income for at least 35 years after the completion of the construction of the 1499 Bedford Avenue mortgaged property. The unabated taxes for the tax year 2024/2025 are $987,986 versus the underwritten taxes of $150,563. All of the affordable housing units at 1499 Bedford Avenue mortgaged property are subject to rent stabilization.

With respect to Loan No. 3, 347-363 Flushing Avenue, the mortgaged property benefits from a 25-year ICAP tax abatement through 2048, with a 30.26% office exemption with inflation protection for 25 years and a 69.74% retail exemption with inflation protection for 15 years. The ICAP provides for an annual abatement amount of approximately $2,470,315, which is applied as a credit to the borrower’s ongoing tax liability. If the ICAP tax abatement benefits are not maintained for the mortgaged property at any time, the whole loan will become fully recourse to borrower and borrower sponsors. The unabated taxes for the tax year 2025/2026 are $2,756,094 versus the underwritten taxes of $285,780.

With respect to Loan No. 6, Williamsburg Multifamily Portfolio, the 21 Judge Street Mortgaged Property benefits from a 15-year, 421-a tax exemption issued by the New York City Department of Housing Preservation and Development.  In connection with the tax exemption, all 15 units at the 21 Judge Street Mortgaged Property are subject to rent regulations.  The tax exemption is scheduled to expire on June 30, 2027, and all units may thereupon be deregulated and charged market rents at lease renewal, provided that a 421-a rider is included in the lease informing the tenant that the unit will become subject to decontrol from the rent regulations upon the expiration of the last lease entered into during the 421-a tax benefits period.  Pursuant to the Mortgage Loan documents, the borrower is required to append a 421-a rider to each lease at vacancy or renewal.  The full unabated taxes for the 2025/2026 tax year are $132,529 compared to the underwritten abated taxes of $122,345 with respect to the 21 Judge Street Mortgaged Property.

With respect to Loan No. 7, One West End Retail, the mortgaged property benefits from a 20-year 421-a tax abatement through 2039, with a (i) 100% exemption through the 2030/2031 tax year, (ii) 80% exemption through the 2032/2033 tax year, (iii) 60% exemption through the 2034/2035 tax year, (iv) 40% exemption through the 2036/2037 tax year and (v) 20% exemption through the 2038/2039 tax year before phasing out completely. The unabated taxes for the tax year 2025/2026 are $2,627,029 versus the underwritten taxes of $68,211.

With respect to Loan No. 12, Abrams Fixtures, the borrower sponsor maintained and updated the façade under the Georgia Department of Community Affairs – Historic Preservation Division’s Historic Preservation Program (the “HPP”). As a result of participating in this program and receiving full approval, the mortgaged property’s taxable assessed value is 100% frozen through 2029, 50% frozen in 2030 and unfrozen thereafter. With regard to the HPP frozen taxes, the estimated full taxes for the 2025 tax year are $377,960 compared to the underwritten frozen taxes of $107,779.

With respect to Loan No. 15, 410 Tompkins Avenue, the mortgaged property benefits from a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development. The 421-a tax abatement requires

 

 A-30 

 

 

the mortgaged property to reserve at least 30% of the units for households earning up to 130% of area median income under affordable housing guidelines. The 421-a tax abatement began in 2019 and phases out in 2054.   

With respect to Loan No. 18, Regency at Menlo Park, the mortgaged property is subject to a 30-year payment in lieu of taxes (“PILOT”) program through the Township of Woodbridge, New Jersey (the “Municipality”) which began in 2024, under which the borrower does not pay real estate taxes and instead makes payments to the Municipality. The related financial agreement with the Municipality provides that the annual PILOT payment is to be the greater of (i) a percentage of annual gross revenue (“AGR”), (ii) the minimum annual service charge (equal to the amount of total taxes levied against the mortgaged property in the last full tax year in which the mortgaged property is subject to taxation), or (iii) commencing in year 11, a percentage of the amount of taxes otherwise due on the value of the land and improvements. According to the related appraisal, the greatest payment obligation to the Municipality is under clause (i) above and the annual PILOT payment will be 10.0% of the AGR from years 1 through 10, 12.0% of AGR from years 11 through 15, 14.0% of AGR from years 16 through 20, 15.0% of AGR from years 21 through 25, 17.50% of AGR from years 26 through 29, and 80% of market taxes in year 30. A 2.0% administrative fee will also be included as part of the annual PILOT payment.

With respect to Loan No. 23, 951 Bedford Ave, the borrower applied for a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development. In connection with the 421-a tax abatement, the borrower is required to reserve at least 30% of the units at the mortgaged property for tenants earning up to 130% of the area median income, subject to certain rental restrictions. The 421-a tax abatement is pending approval, and the tax abatement period has not yet started. At origination, the borrower deposited $333,433.50 into a Section 421-a reserve, that on each payment date following the closing date lender shall apply one-eighteenth of the initial deposit toward the monthly debt service payment amount. If the section 421-a reserve standard outlined in the mortgage loan documents is not achieved or the property has not achieved a UW DY of 8% by May 23, 2027 the borrower shall prepay with the Section 421-a yield maintenance premium, a portion of the principal amount of the loan in an amount determined by the lender, ensuring that, after such prepayment the UW DY shall be equal to or greater than 8%.

With respect to Loan No. 26, 1565 New York Ave, the mortgaged property benefits from a 35-year 421a tax abatement from the NYC Department of Housing Preservation & Development. In connection with the 421-a tax abatement, the borrower is required to reserve at least 30% of the units at the mortgaged property for tenants earning up to 130% of the area median income, subject to certain rental restrictions.
   
(28) With respect to Loan No. 9, Presidential Point Apartments, the borrower sponsors entered into a master lease with the borrower for nine vacant or leased but not yet occupied units at the mortgaged property.

With respect to Loan No. 10, Skyline MHC Portfolio, each borrower has entered into a master lease with affiliated tenants for each of the mortgaged properties with respect to pads at the applicable property where such affiliated tenant owns mobile homes that are rented to third parties.  The mortgage loan documents restrict amendments, modifications and terminations of such master leases and the total number of affiliate-owned mobile homes.  Any additional affiliate-owned mobile homes located at a mortgaged property must be subject to a master lease for such property.  

With respect to Loan No. 12, Abrams Fixtures, the borrower sponsor entered into a master lease with the borrower for 18,380 square feet of office space at the mortgaged property that is currently utilized as the borrower sponsor’s headquarters.

With respect to Loan No. 24, 1535 Broadway, 1535 Broadway Sign LLC (the “Sign Borrower”) and 1535/1540 Broadway TRS LLC, a Delaware limited liability company (the “Original TRS Affiliate”), entered into that certain Signage Lease, dated as of January 1, 2025 (the “TRS Signage Lease”) pursuant to which the Original TRS Affiliate leases a portion of the Mortgaged Property consisting of 4K LED signage (“Signage”) for the purpose of the Original TRS Affiliate displaying digital advertising content.  On the origination date, the Original TRS Affiliate assigned its interest in the TRS Signage Lease to 1535 Broadway TRS Subsidiary LLC, a taxable REIT subsidiary and affiliate of the borrower (the “TRS Affiliate”).  The TRS Affiliate currently leases 4/6 of 90-second loop on the upper portion of the Signage (the “Upper Sign”) that runs 20 hours per day.  Pursuant to the TRS Signage Lease, the TRS Affiliate is required to pay the Signage Borrower a fixed rent in an amount of $10,143,000 annually, or $845,250 per month.  The lender is underwriting $10,000,000 in signage revenue from the TRS Signage Lease, representing 31.5% of total underwritten signage revenue.

With respect to Loan No. 30, 1336-1338 Dekalb Avenue, the borrower sponsor entered into a master lease with the borrower for the leased but not yet occupied commercial space at the mortgaged property.
   

 

 A-31 

 

 

(29) Property Located Within a Qualified Opportunity Zone (Y/N) reflects mortgaged properties that are located in qualified opportunity zones ("QOZs") under Internal Revenue Code § 1400Z-2 - Notice 2018-48 and Notice 2019-42. According to the Internal Revenue Service, (1) a QOZ is an economically distressed community where new investments, under certain conditions, may be eligible for preferential tax treatment, and (2) localities qualify as QOZs if they have been nominated for that designation by a state, the District of Columbia, or a U.S. territory and that nomination has been certified by the Secretary of the Treasury via his delegation of authority to the Internal Revenue Service. No representation is made as to whether any Mortgaged Properties located in QOZs or the related borrowers are eligible for such preferential tax treatment or whether any qualifying investment has been made in a QOZ.
● Loan No. 10, Skyline MHC Portfolio – Oasis Palms Estates
● Loan No. 10, Skyline MHC Portfolio – Palm Villa
● Loan No. 20, Riverwalk West – 280 and 290 Merrimack Street
● Loan No. 20, Riverwalk West – 350 Merrimack Street
● Loan No. 30, 1336-1338 Dekalb Avenue
● Loan No. 34, Georgia MHC Portfolio Pool 1 – Fairwood MHP
   
(30) With respect to Loan No. 13, Beavercreek Office Portfolio, the Loan will be structured with hard cash management until the Rialto Dispute (as further described in the Loan Agreement) is resolved. While in hard cash management, all proceeds from the Clearing Account will be deposited into the Cash Management Account (which the Borrower must establish within 30 days after origination) and be subject to the waterfall set forth in the Loan Agreement (with Excess Cash Flow being released to Borrower so long as no Trigger Period exists, or being retained by Lender as additional cash collateral for the Loan if a Trigger Period exists). Once the Rialto Dispute is resolved, the Loan will change to springing cash management.
   
(31) With respect to Loan No. 3, 347-363 Flushing Avenue, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the recent lease-up and stabilization of the 347-363 Flushing Avenue Property.

With respect to Loan No. 9, Presidential Point Apartments, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the recent completion, delivery, lease-up and stabilization of the mortgaged property.

With respect to Loan No. 12, Abrams Fixtures, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the recent renovation, lease-up and stabilization of the mortgaged property.

With respect to Loan No. 14, PA Multifamily Portfolio, historical NOIs are materially lower than UW NOI primarily because UW NOI is based upon HUD's annually adjusted contract rent effective April 1, 2025 for City Heights Apartments and Center City Apartments and June 1, 2025 for Mulberry Towers with vacant units grossed up to market rents.

With respect to Loan No. 19, Hampton Inn Altamonte Springs, the decrease from 2022 Net Operating Income to 2023 Net Operating Income and then a slight increase in 2024 Net Operating Income is attributable to renovation at the mortgaged property.

With respect to Loan No. 30, 1336-1338 Dekalb Avenue, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the recent renovation, lease-up and stabilization of the mortgaged property. The Most Recent Net Operating Income represents four months of operations.

With respect to Loan No. 35, 66 York Street, the increase in Underwritten Net Operating Income from the Most Recent Net Operating Income is primarily due to the Most Recent Net Operating Income representing only approximately two months of operations, as the seller only provided such information.
   
(32) Intentionally blank
   
(33) With respect to Loan No. 17, Abington & Cypress, the borrowers own the mortgaged properties as tenants-in-common.

With respect to Loan No. 31, The Windsor Apartments, the two borrowers own the related mortgaged property as tenants-in-common.

With respect to Loan No. 35, 66 York Street, the borrowers own the mortgaged property as tenants-in-common.

 

 A-32