| FREE WRITING PROSPECTUS | ||
| FILED PURSUANT TO RULE 433 | ||
| REGISTRATION FILE NO.: 333-283864-02 | ||
Benchmark 2025-V17
The depositor has filed a registration statement (including the prospectus) with the Securities and Exchange Commission (File No. 333-283864) 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 Securities and Exchange Commission 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 Securities and Exchange Commission website at www.sec.gov. Alternatively, the depositor or Deutsche Bank Securities Inc., any other underwriter, or any dealer participating in this offering will arrange to send you the prospectus if you request it by calling toll-free 1-800-503-4611 or by emailing: prospectus.cpdg@db.com. 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. You understand that, when you are considering the purchase of these certificates, a contract of sale will come into being no sooner than the date on which the relevant class has been priced and we have verified the allocation of certificates to be made to you; any “indications of interest” expressed by you, and any “soft circles” generated by us, will not create binding contractual obligations for you or us.
This free writing prospectus does not contain all information that is required to be included in the prospectus.
STATEMENT REGARDING ASSUMPTIONS AS TO SECURITIES, PRICING ESTIMATES AND OTHER INFORMATION
This material is for your information, and none of Deutsche Bank Securities Inc., Citigroup Global Markets Inc., Goldman Sachs & Co. LLC, BMO Capital Markets Corp., Barclays Capital Inc., AmeriVet Securities, Inc., Drexel Hamilton, LLC or any other underwriter, (collectively, the “Underwriters”) are soliciting any action based upon it. This material is not to be construed as an offer to sell or the solicitation of any offer to buy any security in any jurisdiction where such an offer or solicitation would be illegal.
Neither this document nor anything contained herein shall form the basis for any contract or commitment whatsoever. The information contained herein is preliminary as of the date hereof. These materials are subject to change, completion or amendment from time to time. The information contained herein will be superseded by similar information delivered to you as part of the preliminary prospectus relating to the Benchmark 2025-V17 Mortgage Trust Commercial Mortgage Pass-Through Certificates, Series 2025-V17 (the "Offering Document"). The information contained herein supersedes any such information previously delivered and should be reviewed only in conjunction with the entire Offering Document. All of the information contained herein is subject to the same limitations and qualifications contained in the Offering Document. The information contained herein does not contain all relevant information relating to the underlying mortgage loans or mortgaged properties. Such information is described elsewhere in the Offering Document. The information contained herein will be more fully described elsewhere in the Offering Document. The information contained herein should not be viewed as projections, forecasts, predictions or opinions with respect to value. Prior to making any investment decision, prospective investors are strongly urged to read the Offering Document its entirety. Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of these securities or determined if this free writing prospectus is truthful or complete. Any representation to the contrary is a criminal offense.
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 Underwriters or any of their respective affiliates makes 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.
This document contains forward-looking statements. Those statements are subject to certain risks and uncertainties that could cause the success of collections and the actual cash flow generated to differ materially from the information set forth herein. While such information reflects projections prepared in good faith based upon methods and data that are believed to be reasonable and accurate as of the dates thereof, the depositor undertakes no obligation to revise these forward-looking statements to reflect subsequent events or circumstances. Individuals should not place undue reliance on forward-looking statements and are advised to make their own independent analysis and determination with respect to the forecasted periods, which reflect the issuer’s view only as of the date hereof.
IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS
Any legends, disclaimers or other notices that may appear at the bottom of the 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) no representation being made 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.
BMARK 2025-V17
Annex A-1
| 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 | County | State |
| 9 | ||||||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 9.5% | 100.0% | GACC | GACC | NAP | NAP | 180 Water Street | New York | New York | NY |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | 9.5% | GSBI | GSMC | NAP | NAP | Various | Various | Various | CA | |
| 2.001 | Property | 1 | Wayfarer San Diego | 5.2% | 54.0% | 707 Pacific Beach Drive | San Diego | San Diego | CA | |||||
| 2.002 | Property | 1 | Sandcastle Inn | 3.0% | 31.0% | 100 Stimson Avenue | Pismo Beach | San Luis Obispo | CA | |||||
| 2.003 | Property | 1 | Kinney Venice Beach | 0.8% | 8.1% | 737 Washington Boulevard | Venice | Los Angeles | CA | |||||
| 2.004 | Property | 1 | Inn at Venice Beach | 0.7% | 6.9% | 327 Washington Boulevard | Venice | Los Angeles | CA | |||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 9.5% | 100.0% | DBRI | GACC | NAP | NAP | 300, 400 and 500 Warren Corporate Center Drive and 271, 273, 275, 281, 283, 285 and 289 King George Road | Warren | Somerset | NJ |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | 8.0% | DBNY | GACC | NAP | NAP | Various | Houston | Harris | TX | |
| 4.001 | Property | 1 | Legacy at Westchase | 4.5% | 55.6% | 10070 Westpark Drive | Houston | Harris | TX | |||||
| 4.002 | Property | 1 | Providence at Heights | 3.6% | 44.4% | 2400 Hackett Drive | Houston | Harris | TX | |||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 7.9% | 100.0% | GSBI, BCREI | GSMC, BCREI | NAP | NAP | 6500 Springfield Mall | Springfield | Fairfax | VA |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 7.1% | 100.0% | GSBI, BMO, MSBNA, JPMCB | BMO, GSMC | NAP | NAP | 11 Fan Pier Boulevard and 50 Northern Avenue | Boston | Suffolk | MA |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 4.8% | CREFI | CREFI | NAP | NAP | Various | Various | Various | NY | |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | 0.8% | 17.0% | 9 & 11 Stanton Street | New York | New York | NY | |||||
| 7.002 | Property | 1 | 210 Rivington Street | 0.6% | 13.3% | 210 Rivington Street | New York | New York | NY | |||||
| 7.003 | Property | 1 | 19 Stanton Street | 0.4% | 9.0% | 19 Stanton Street | New York | New York | NY | |||||
| 7.004 | Property | 1 | 76 East 1st Street | 0.4% | 8.5% | 76 East 1st Street | New York | New York | NY | |||||
| 7.005 | Property | 1 | 120 Orchard Street | 0.4% | 7.8% | 120 Orchard Street | New York | New York | NY | |||||
| 7.006 | Property | 1 | 624 East 11th Street | 0.3% | 7.3% | 624 East 11th Street | New York | New York | NY | |||||
| 7.007 | Property | 1 | 203 Chrystie Street | 0.3% | 7.2% | 203 Chrystie Street | New York | New York | NY | |||||
| 7.008 | Property | 1 | 244 East Houston Street | 0.3% | 6.9% | 244 East Houston Street | New York | New York | NY | |||||
| 7.009 | Property | 1 | 15 Stanton Street | 0.3% | 6.8% | 15 Stanton Street | New York | New York | NY | |||||
| 7.010 | Property | 1 | 126 East 7th Street | 0.3% | 5.6% | 126 East 7th Street | New York | New York | NY | |||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | 0.2% | 5.0% | 2848 Brighton 7th Street | Brooklyn | Kings | NY | |||||
| 7.012 | Property | 1 | 17 Stanton Street | 0.2% | 3.7% | 17 Stanton Street | New York | New York | NY | |||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | 0.1% | 1.8% | 1111 Flatbush Avenue | Brooklyn | Kings | NY | |||||
| 8 | Loan | 1 | 170 53rd Street | 4.5% | 100.0% | CREFI | CREFI | NAP | NAP | 170 53rd Street | Brooklyn | Kings | NY | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 3.6% | 100.0% | CREFI | CREFI | NAP | NAP | 3314 Old Capitol Trail | Wilmington | New Castle | DE |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 3.3% | 100.0% | DBRI | GACC | NAP | NAP | 5 Hanover Square | New York | New York | NY |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 2.9% | 100.0% | CREFI | CREFI | NAP | NAP | 1401 Nordic Road | Itasca | DuPage | IL |
| 12 | Loan | 1 | Courtyard Boise | 2.9% | 100.0% | GSBI | GSMC | NAP | NAP | 1789 South Eagle Road | Meridian | Ada | ID | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 2.8% | 100.0% | GSC2 | BMO | NAP | NAP | 322 Grand Concourse | Bronx | Bronx | NY |
| 14 | Loan | 23 | 1 | One Jackson Square | 2.6% | 100.0% | CREFI | CREFI | NAP | NAP | 122 Greenwich Avenue | New York | New York | NY |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 2.4% | 100.0% | BCREI | Barclays | NAP | NAP | 3950 Fair Ridge Drive | Fairfax | Fairfax | VA |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | 2.4% | 100.0% | BMO | BMO | NAP | NAP | 1000 Portside Drive | Edgewater | Bergen | NJ |
| 17 | Loan | 31 | 1 | 330 Melrose | 2.4% | 100.0% | CREFI | CREFI | NAP | NAP | 330 Melrose Street | Brooklyn | Kings | NY |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 2.2% | 100.0% | GSBI | GSMC | NAP | NAP | 5550 Great Northern Boulevard | North Olmsted | Cuyahoga | OH |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | 2.1% | CREFI | CREFI | NAP | NAP | Various | Peekskill | Westchester | NY | |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | 1.8% | 88.9% | 4-6 John Walsh Boulevard | Peekskill | Westchester | NY | |||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | 0.2% | 11.1% | 10 John Walsh Boulevard | Peekskill | Westchester | NY | |||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 1.9% | 100.0% | GACC | GACC | Group 1 | NAP | 4 and 6 Century Drive | Parsippany | Morris | NJ |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | 1.5% | 100.0% | CREFI | CREFI | NAP | NAP | 215-217 South 4th Street | Brooklyn | Kings | NY |
| 22 | Loan | 23, 25 | 1 | Old Seward | 1.5% | 100.0% | GACC | GACC | Group 1 | NAP | 4831 Old Seward Highway | Anchorage | Anchorage | AK |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 1.3% | 100.0% | CREFI, AREF2 | CREFI | NAP | NAP | 12601 and 12701 Southfield Freeway | Detroit | Wayne | MI |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | 1.1% | CREFI, BANA, MSMCH, BMO, RBC, UBS AG | BMO | NAP | NAP | Various | Various | Various | Various | |
| 24.001 | Property | 1 | 996 Paragon Way | 0.1% | 5.6% | 996 Paragon Way | Rock Hill | York | SC | |||||
| 24.002 | Property | 1 | 91-399 Kauhi | 0.0% | 4.2% | 91-399 Kauhi Street | Kapolei | Honolulu | HI | |||||
| 24.003 | Property | 1 | 11224 Will Walker Road | 0.0% | 3.5% | 11224 Will Walker Road | Vance | Tuscaloosa | AL | |||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | 0.0% | 3.4% | 10450 Doral Boulevard | Doral | Miami-Dade | FL | |||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 0.0% | 3.1% | 1580, 1590 and 1600 Williams Road | Columbus | Franklin | OH | |||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | 0.0% | 3.1% | 32150 Just Imagine Drive | Avon | Lorain | OH | |||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | 0.0% | 2.9% | 6850 Weber Boulevard | Charleston | Charleston | SC | |||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 0.0% | 2.8% | 1341 North Clyde Morris Boulevard | Daytona Beach | Volusia | FL | |||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | 0.0% | 2.7% | 27200 Southwest 127th Avenue | Homestead | Miami-Dade | FL | |||||
| 24.010 | Property | 1 | 7410 Magi Road | 0.0% | 2.6% | 7410 Magi Road | Hanahan | Berkeley | SC | |||||
| 24.011 | Property | 1 | 2375 East Newlands Road | 0.0% | 2.5% | 2375 East Newlands Road | Fernley | Lyon | NV | |||||
| 24.012 | Property | 1 | 3800 Midlink Drive | 0.0% | 2.4% | 3800 Midlink Drive | Kalamazoo | Kalamazoo | MI | |||||
| 24.013 | Property | 1 | 13509 Waterworks Street | 0.0% | 2.3% | 13509 Waterworks Street | Jacksonville | Duval | FL | |||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 0.0% | 2.3% | 13400 East 39th Avenue and 3800 Wheeling Street | Denver | Denver | CO | |||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | 0.0% | 2.2% | 91-141 Kalaeloa Boulevard | Kapolei | Honolulu | HI | |||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | 0.0% | 2.1% | 9860 West Buckeye Road | Tolleson | Maricopa | AZ | |||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | 0.0% | 2.0% | 125 North Troy Hill Road | Colorado Springs | El Paso | CO | |||||
| 24.018 | Property | 1 | 11900 Trolley Lane | 0.0% | 1.5% | 11900 Trolley Lane | Beltsville | Prince George's | MD | |||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | 0.0% | 1.5% | 11501 Wilkinson Drive | El Paso | El Paso | TX | |||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | 0.0% | 1.5% | 2300 North 33rd Avenue East | Newton | Jasper | IA | |||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | 0.0% | 1.4% | 5001 West Delbridge Street | Sioux Falls | Minnehaha | SD | |||||
| 24.022 | Property | 1 | 91-238 Kauhi | 0.0% | 1.4% | 91-238 Kauhi Street | Kapolei | Honolulu | HI | |||||
| 24.023 | Property | 1 | 1892 Anfield Road | 0.0% | 1.3% | 1892 Anfield Road | North Charleston | Charleston | SC | |||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | 0.0% | 1.3% | 9215-9347 East Pendleton Pike | Lawrence | Marion | IN | |||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | 0.0% | 1.3% | 955 Aeroplaza Drive | Colorado Springs | El Paso | CO | |||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | 0.0% | 1.2% | 3155 Grissom Parkway | Cocoa | Brevard | FL | |||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | 0.0% | 1.2% | 3502 Enterprise Avenue | Joplin | Jasper | MO | |||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 0.0% | 1.1% | 3870 Ronald Reagan Boulevard | Johnstown | Larimer | CO | |||||
| 24.029 | Property | 1 | 700 Marine Drive | 0.0% | 1.1% | 700 Marine Drive | Rock Hill | York | SC | |||||
| 24.030 | Property | 1 | 3245 Henry Road | 0.0% | 1.1% | 3245 Henry Road and 3185 Columbia Road | Richfield | Summit | OH | |||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | 0.0% | 1.0% | 2701 Southwest 18th Street | Oklahoma City | Oklahoma | OK | |||||
| 24.032 | Property | 1 | 2482 Century Drive | 0.0% | 1.0% | 2482 Century Drive | Goshen | Elkhart | IN | |||||
| 24.033 | Property | 1 | 158 West Yard Road | 0.0% | 1.0% | 158 West Yard Road | Feura Bush | Albany | NY | |||||
| 24.034 | Property | 1 | 55 Commerce Avenue | 0.0% | 1.0% | 55 Commerce Avenue | Albany | Albany | NY | |||||
| 24.035 | Property | 1 | 1415 West Commerce Way | 0.0% | 1.0% | 1415 West Commerce Way | Lincoln | Lancaster | NE | |||||
| 24.036 | Property | 1 | 1095 South 4800 West | 0.0% | 1.0% | 1095 South 4800 West | Salt Lake City | Salt Lake | UT | |||||
| 24.037 | Property | 1 | 950 Bennett Road | 0.0% | 0.9% | 950 Bennett Road | Orlando | Orange | FL | |||||
| 24.038 | Property | 1 | 985 Kershaw Street | 0.0% | 0.9% | 985 West Kershaw Street | Ogden | Weber | UT | |||||
| 24.039 | Property | 1 | 1990 Hood Road | 0.0% | 0.9% | 1980 Hood Road | Greer | Greenville | SC | |||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | 0.0% | 0.9% | 17200 Manchac Park Lane | Baton Rouge | East Baton Rouge | LA | |||||
| 24.041 | Property | 1 | 7409 Magi Road | 0.0% | 0.8% | 7409 Magi Road | Hanahan | Berkeley | SC | |||||
| 24.042 | Property | 1 | 91-329 Kauhi | 0.0% | 0.8% | 91-329 Kauhi Street | Kapolei | Honolulu | HI | |||||
| 24.043 | Property | 1 | 1985 International Way | 0.0% | 0.8% | 1985 International Way | Hebron | Boone | KY | |||||
| 24.044 | Property | 1 | 200 Orange Point Drive | 0.0% | 0.8% | 200 Orange Point Drive | Lewis Center | Delaware | OH | |||||
| 24.045 | Property | 1 | 91-241 Kalaeloa | 0.0% | 0.8% | 91-241 Kalaeloa Boulevard | Kapolei | Honolulu | HI |
| A-1-1 |
BMARK 2025-V17
Annex A-1
| 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 | County | State |
| 9 | ||||||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | 0.0% | 0.7% | 2311 South Park Road | Louisville | Jefferson | KY | |||||
| 24.047 | Property | 1 | 2820 State Highway 31 | 0.0% | 0.7% | 2820 State Highway 31 | McAlester | Pittsburg | OK | |||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | 0.0% | 0.7% | 8000 Mid America Boulevard | Oklahoma City | Oklahoma | OK | |||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | 0.0% | 0.7% | 14257 East Easter Avenue | Centennial | Arapahoe | CO | |||||
| 24.050 | Property | 1 | 91-080 Hanua | 0.0% | 0.7% | 91-080 Hanua Street | Kapolei | Honolulu | HI | |||||
| 24.051 | Property | 1 | 3736 Salisbury Road | 0.0% | 0.6% | 3736 Salisbury Road | Jacksonville | Duval | FL | |||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | 0.0% | 0.6% | 91-027 Kaomi Loop | Kapolei | Honolulu | HI | |||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | 0.0% | 0.6% | 150 Greenhorn Drive | Pueblo | Pueblo | CO | |||||
| 24.054 | Property | 1 | 7130 Q Street | 0.0% | 0.6% | 7130 Q Street | Omaha | Douglas | NE | |||||
| 24.055 | Property | 1 | 235 Great Pond Road | 0.0% | 0.6% | 235 Great Pond Road | Windsor | Hartford | CT | |||||
| 24.056 | Property | 1 | 510 Production Avenue | 0.0% | 0.6% | 510 Production Avenue | Madison | Madison | AL | |||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | 0.0% | 0.5% | 91-150 Kaomi Loop | Kapolei | Honolulu | HI | |||||
| 24.058 | Property | 1 | 4501 Industrial Drive | 0.0% | 0.5% | 4501 Industrial Drive | Fort Smith | Sebastian | AR | |||||
| 24.059 | Property | 1 | 91-222 Olai | 0.0% | 0.5% | 91-222 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.060 | Property | 1 | 2580 Technology Drive | 0.0% | 0.5% | 2580 Technology Drive | Elgin | Kane | IL | |||||
| 24.061 | Property | 1 | 301 Commerce Drive | 0.0% | 0.4% | 301 Commerce Drive | South Point | Lawrence | OH | |||||
| 24.062 | Property | 1 | 590 Assembly Court | 0.0% | 0.4% | 590 Assembly Court | Fayetteville | Cumberland | NC | |||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | 0.0% | 0.4% | 7121 South 5th Avenue | Pocatello | Bannock | ID | |||||
| 24.064 | Property | 1 | 91-250 Komohana | 0.0% | 0.4% | 91-250 Komohana Street | Kapolei | Honolulu | HI | |||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | 0.0% | 0.4% | 91-220 Kalaeloa Boulevard | Kapolei | Honolulu | HI | |||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | 0.0% | 0.4% | 91-185 Kalaeloa Boulevard | Kapolei | Honolulu | HI | |||||
| 24.067 | Property | 1 | 91-300 Hanua | 0.0% | 0.4% | 91-300 Hanua Street | Kapolei | Honolulu | HI | |||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | 0.0% | 0.4% | 5501 Providence Hill Drive | Saint Joseph | Buchanan | MO | |||||
| 24.069 | Property | 1 | 91-259 Olai | 0.0% | 0.4% | 91-259 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.070 | Property | 1 | 2 Tower Drive | 0.0% | 0.3% | 2 Tower Drive | Wallingford | New Haven | CT | |||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | 0.0% | 0.3% | 91-064 Kaomi Loop | Kapolei | Honolulu | HI | |||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | 0.0% | 0.3% | 91-202 Kalaeloa Boulevard | Kapolei | Honolulu | HI | |||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | 0.0% | 0.3% | 2100 Northwest 82nd Avenue | Miami | Miami-Dade | FL | |||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | 0.0% | 0.3% | 91-102 Kaomi Loop | Kapolei | Honolulu | HI | |||||
| 24.075 | Property | 1 | 1230 West 171st Street | 0.0% | 0.3% | 1230 West 171st Street | Harvey | Cook | IL | |||||
| 24.076 | Property | 1 | 91-400 Komohana | 0.0% | 0.3% | 91-400 Komohana Street | Kapolei | Honolulu | HI | |||||
| 24.077 | Property | 1 | 91-265 Hanua | 0.0% | 0.3% | 91-265 Hanua Street | Kapolei | Honolulu | HI | |||||
| 24.078 | Property | 1 | 91-255 Hanua | 0.0% | 0.3% | 91-255 Hanua Street | Kapolei | Honolulu | HI | |||||
| 24.079 | Property | 1 | 1415 Industrial Drive | 0.0% | 0.3% | 1415 Industrial Drive | Chillicothe | Ross | OH | |||||
| 24.080 | Property | 1 | 209 South Bud Street | 0.0% | 0.3% | 209 South Bud Street | Lafayette | Lafayette | LA | |||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | 0.0% | 0.3% | 91-110 Kaomi Loop | Kapolei | Honolulu | HI | |||||
| 24.082 | Property | 1 | 3900 NE 6th Street | 0.0% | 0.3% | 3900 6th Street Northeast | Minot | Ward | ND | |||||
| 24.083 | Property | 1 | 91-218 Olai | 0.0% | 0.3% | 91-218 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | 0.0% | 0.3% | 5795 Logistics Parkway | Rockford | Winnebago | IL | |||||
| 24.085 | Property | 1 | 91-210 Kauhi | 0.0% | 0.2% | 91-210 Kauhi Street | Kapolei | Honolulu | HI | |||||
| 24.086 | Property | 1 | 435 SE 70th Street | 0.0% | 0.2% | 435 Southeast 70th Street | Topeka | Shawnee | KS | |||||
| 24.087 | Property | 1 | 2902 Gun Club Road | 0.0% | 0.2% | 2902 Gun Club Road | Augusta | Richmond | GA | |||||
| 24.088 | Property | 1 | 91-210 Olai | 0.0% | 0.2% | 91-210 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.089 | Property | 1 | 91-95 Hanua | 0.0% | 0.2% | 91-95 Hanua Street | Kapolei | Honolulu | HI | |||||
| 24.090 | Property | 1 | 91-083 Hanua | 0.0% | 0.2% | 91-083 Hanua Street | Kapolei | Honolulu | HI | |||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | 0.0% | 0.2% | 2401 Cram Avenue Southeast | Bemidji | Beltrami | MN | |||||
| 24.092 | Property | 1 | 91-119 Olai | 0.0% | 0.2% | 91-119 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.093 | Property | 1 | 3425 Maple Drive | 0.0% | 0.2% | 3425 Maple Drive | Fort Dodge | Webster | IA | |||||
| 24.094 | Property | 1 | 91-174 Olai | 0.0% | 0.2% | 91-174 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.095 | Property | 1 | 5156 American Road | 0.0% | 0.2% | 5156 American Road | Rockford | Winnebago | IL | |||||
| 24.096 | Property | 1 | 91-252 Kauhi | 0.0% | 0.2% | 91-252 Kauhi Street | Kapolei | Honolulu | HI | |||||
| 24.097 | Property | 1 | 91-349 Kauhi | 0.0% | 0.1% | 91-349 Kauhi Street | Kapolei | Honolulu | HI | |||||
| 24.098 | Property | 1 | 91-175 Olai | 0.0% | 0.1% | 91-175 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.099 | Property | 1 | 91-087 Hanua | 0.0% | 0.1% | 91-087 Hanua Street | Kapolei | Honolulu | HI | |||||
| 24.100 | Property | 1 | 91-171 Olai | 0.0% | 0.1% | 91-171 Olai Street | Kapolei | Honolulu | HI | |||||
| 24.101 | Property | 1 | 91-410 Komohana | 0.0% | 0.1% | 91-410 Komohana Street | Kapolei | Honolulu | HI | |||||
| 24.102 | Property | 1 | 91-416 Komohana | 0.0% | 0.1% | 91-416 Komohana Street | Kapolei | Honolulu | HI | |||||
| 25 | Loan | 17, 23 | 1 | Atrium II | 0.9% | 100.0% | GACC | GACC | NAP | NAP | 3030 West Salt Creek Lane | Arlington Heights | Cook | IL |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 0.7% | 100.0% | DBRI | GACC | NAP | NAP | 16-10 Caffrey Avenue | Far Rockaway | Queens | NY |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 0.6% | 100.0% | DBRI | GACC | NAP | NAP | 200 Elm Street and 695 East Main Street | Stamford | Fairfield | CT |
| A-1-2 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % |
| 12 | 12 | 11 | 11 | 1, 13 | ||||||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 10038 | Multifamily | High Rise | 1971 | 2017 | 581 | Units | 254,733.22 | 60,000,000 | 60,000,000 | 60,000,000 | 5.33300% | 0.02013% | 5.31287% |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | Various | Hospitality | Various | Various | Various | 312 | Rooms | 228,910.26 | 60,000,000 | 60,000,000 | 60,000,000 | 7.21500% | 0.02098% | 7.19402% |
| 2.001 | Property | 1 | Wayfarer San Diego | 92109 | Hospitality | Select Service | 1980 | 2014, 2022 | 126 | Rooms | 32,427,891 | 32,427,891 | 32,427,891 | |||||
| 2.002 | Property | 1 | Sandcastle Inn | 93449 | Hospitality | Select Service | 1986, 1999 | 2011, 2012 | 75 | Rooms | 18,608,233 | 18,608,233 | 18,608,233 | |||||
| 2.003 | Property | 1 | Kinney Venice Beach | 90292 | Hospitality | Limited Service | 1992 | 2011 | 68 | Rooms | 4,830,580 | 4,830,580 | 4,830,580 | |||||
| 2.004 | Property | 1 | Inn at Venice Beach | 90291 | Hospitality | Limited Service | 1957 | 2012 | 43 | Rooms | 4,133,296 | 4,133,296 | 4,133,296 | |||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 07059 | Office | Suburban | 1996 | 2024-2025 | 518,260 | SF | 192.95 | 60,000,000 | 60,000,000 | 60,000,000 | 7.76500% | 0.02098% | 7.74402% |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | Various | Multifamily | Garden | Various | Various | 520 | Units | 97,115.38 | 50,500,000 | 50,500,000 | 50,500,000 | 6.36000% | 0.02098% | 6.33902% |
| 4.001 | Property | 1 | Legacy at Westchase | 77042 | Multifamily | Garden | 1977 | 2021 | 324 | Units | 28,063,274 | 28,063,274 | 28,063,274 | |||||
| 4.002 | Property | 1 | Providence at Heights | 77008 | Multifamily | Garden | 1973 | 2017 | 196 | Units | 22,436,726 | 22,436,726 | 22,436,726 | |||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 22150 | Retail | Super Regional Mall | 1972, 1975, 1979, 1996 | 2014 | 981,463 | SF | 152.83 | 50,000,000 | 50,000,000 | 50,000,000 | 7.11500% | 0.02098% | 7.09402% |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 02210 | Mixed Use | Lab/Office | 2013 | NAP | 1,134,479 | SF | 492.56 | 44,600,000 | 44,600,000 | 44,600,000 | 4.93554% | 0.01981% | 4.91573% |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | Various | Various | Various | Various | Various | 204 | Units | 382,352.94 | 30,000,000 | 30,000,000 | 30,000,000 | 6.29000% | 0.02098% | 6.26902% |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | 10002 | Multifamily | Mid Rise | 1900 | 1989 | 36 | Units | 5,105,769 | 5,105,769 | 5,105,769 | |||||
| 7.002 | Property | 1 | 210 Rivington Street | 10002 | Multifamily | Mid Rise | 1920 | 2013 | 20 | Units | 3,997,115 | 3,997,115 | 3,997,115 | |||||
| 7.003 | Property | 1 | 19 Stanton Street | 10002 | Multifamily | Mid Rise | 1900 | NAP | 13 | Units | 2,694,231 | 2,694,231 | 2,694,231 | |||||
| 7.004 | Property | 1 | 76 East 1st Street | 10009 | Multifamily | Mid Rise | 1900 | 1999 | 16 | Units | 2,555,769 | 2,555,769 | 2,555,769 | |||||
| 7.005 | Property | 1 | 120 Orchard Street | 10002 | Multifamily | Mid Rise | 1900 | 2003 | 13 | Units | 2,339,423 | 2,339,423 | 2,339,423 | |||||
| 7.006 | Property | 1 | 624 East 11th Street | 10009 | Multifamily | Mid Rise | 1900 | 1987 | 25 | Units | 2,196,538 | 2,196,538 | 2,196,538 | |||||
| 7.007 | Property | 1 | 203 Chrystie Street | 10002 | Multifamily | Mid Rise | 1900 | 1992 | 20 | Units | 2,171,154 | 2,171,154 | 2,171,154 | |||||
| 7.008 | Property | 1 | 244 East Houston Street | 10002 | Multifamily | Mid Rise | 1900 | 1988 | 14 | Units | 2,071,154 | 2,071,154 | 2,071,154 | |||||
| 7.009 | Property | 1 | 15 Stanton Street | 10002 | Multifamily | Mid Rise | 1900 | 1989 | 13 | Units | 2,044,615 | 2,044,615 | 2,044,615 | |||||
| 7.010 | Property | 1 | 126 East 7th Street | 10009 | Multifamily | Mid Rise | 1900 | 1985, 2008 | 11 | Units | 1,689,038 | 1,689,038 | 1,689,038 | |||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | 11235 | Multifamily | High Rise | 2007 | NAP | 16 | Units | 1,497,500 | 1,497,500 | 1,497,500 | |||||
| 7.012 | Property | 1 | 17 Stanton Street | 10002 | Multifamily | Mid Rise | 2000 | NAP | 7 | Units | 1,096,154 | 1,096,154 | 1,096,154 | |||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | 11226 | Retail | Single Tenant | 1930 | NAP | 4,800 | SF | 541,538 | 541,538 | 541,538 | |||||
| 8 | Loan | 1 | 170 53rd Street | 11232 | Industrial | Flex | 1925 | 2020 | 153,969 | SF | 181.85 | 28,000,000 | 28,000,000 | 28,000,000 | 6.68000% | 0.02098% | 6.65902% | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 19808 | Multifamily | Garden | 1963 | 2022-2024 | 169 | Units | 133,136.09 | 22,500,000 | 22,500,000 | 22,500,000 | 6.65000% | 0.02098% | 6.62902% |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 10004 | Office | CBD | 1962 | 1984 | 62,969 | SF | 333.50 | 21,000,000 | 21,000,000 | 21,000,000 | 6.55400% | 0.02098% | 6.53302% |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 60143 | Hospitality | Full Service | 1971 | 2015 | 295 | Rooms | 62,128.81 | 18,328,000 | 18,328,000 | 18,328,000 | 6.69000% | 0.02098% | 6.66902% |
| 12 | Loan | 1 | Courtyard Boise | 83642 | Hospitality | Select Service | 2007 | 2023, 2024 | 145 | Rooms | 124,137.93 | 18,000,000 | 18,000,000 | 18,000,000 | 6.35100% | 0.02098% | 6.33002% | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 10451 | Multifamily | High Rise | 2023 | NAP | 151 | Units | 463,576.16 | 17,500,000 | 17,500,000 | 17,500,000 | 6.30000% | 0.02223% | 6.27777% |
| 14 | Loan | 23 | 1 | One Jackson Square | 10011 | Retail | Anchored | 2009 | NAP | 8,392 | SF | 1,966.16 | 16,500,000 | 16,500,000 | 16,500,000 | 6.27000% | 0.02098% | 6.24902% |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 22033 | Hospitality | Select Service | 2002 | 2020-2024 | 149 | Rooms | 101,946.31 | 15,190,000 | 15,190,000 | 15,190,000 | 7.55000% | 0.02098% | 7.52902% |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | 07020 | Multifamily | High Rise | 2024 | NAP | 86 | Units | 418,604.65 | 15,000,000 | 15,000,000 | 15,000,000 | 6.23500% | 0.02098% | 6.21402% |
| 17 | Loan | 31 | 1 | 330 Melrose | 11237 | Multifamily | Low Rise | 1931 | 2024-2025 | 54 | Units | 277,777.78 | 15,000,000 | 15,000,000 | 15,000,000 | 6.19000% | 0.02098% | 6.16902% |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 44070 | Hospitality | Select Service | 2017 | NAP | 137 | Rooms | 102,189.78 | 14,000,000 | 14,000,000 | 14,000,000 | 6.76100% | 0.02098% | 6.74002% |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | 10566 | Industrial | Various | Various | Various | 104,220 | SF | 125.26 | 13,055,000 | 13,055,000 | 13,055,000 | 6.28000% | 0.02098% | 6.25902% |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | 10566 | Industrial | Manufacturing/Warehouse | 1986 | 2011 | 92,220 | SF | 11,604,444 | 11,604,444 | 11,604,444 | |||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | 10566 | Industrial | Warehouse/Distribution | 1988 | NAP | 12,000 | SF | 1,450,556 | 1,450,556 | 1,450,556 | |||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 07054 | Office | Suburban | 1978-1982 | NAP | 188,319 | SF | 63.72 | 12,000,000 | 12,000,000 | 12,000,000 | 6.60000% | 0.02098% | 6.57902% |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | 11211 | Multifamily | Low Rise | 1900, 1920 | 2025 | 15 | Units | 646,666.67 | 9,700,000 | 9,700,000 | 9,700,000 | 6.19000% | 0.02098% | 6.16902% |
| 22 | Loan | 23, 25 | 1 | Old Seward | 99503 | Industrial | Warehouse | 1983 | NAP | 102,565 | SF | 93.84 | 9,625,000 | 9,625,000 | 9,625,000 | 5.97100% | 0.02098% | 5.95002% |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 48223 | Industrial | Warehouse/Distribution | 1948, 1957, 1968, 1973, 1976, 1996, 2022 | 2020-2023 | 1,441,839 | SF | 64.50 | 8,250,000 | 8,250,000 | 8,250,000 | 6.74000% | 0.02223% | 6.71777% |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | Various | Various | Various | Various | Various | 18,271,519 | SF | 40.89 | 7,000,000 | 7,000,000 | 7,000,000 | 5.37574485896279% | 0.01998% | 5.35576485896279% |
| 24.001 | Property | 1 | 996 Paragon Way | 29730 | Industrial | Warehouse/Distribution | 2014 | NAP | 945,023 | SF | 392,060 | 392,060 | 392,060 | |||||
| 24.002 | Property | 1 | 91-399 Kauhi | 96707 | Other | Leased Fee | NAP | NAP | 2,237,547 | SF | 292,334 | 292,334 | 292,334 | |||||
| 24.003 | Property | 1 | 11224 Will Walker Road | 35490 | Industrial | Warehouse/Distribution | 2021 | NAP | 529,568 | SF | 244,849 | 244,849 | 244,849 | |||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | 33178 | Industrial | Warehouse/Distribution | 1996 | 2001 | 240,283 | SF | 234,983 | 234,983 | 234,983 | |||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 43207 | Industrial | Warehouse/Distribution | 1992 | 1999 | 759,950 | SF | 216,789 | 216,789 | 216,789 | |||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | 44011 | Industrial | Warehouse/Distribution | 1995 | 2007 | 644,850 | SF | 215,431 | 215,431 | 215,431 | |||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | 29456 | Industrial | Warehouse/Distribution | 2018 | NAP | 265,318 | SF | 202,759 | 202,759 | 202,759 | |||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 32117 | Industrial | Warehouse/Distribution | 2018 | NAP | 399,440 | SF | 193,284 | 193,284 | 193,284 | |||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | 33032 | Industrial | Warehouse/Distribution | 2017 | NAP | 237,756 | SF | 187,672 | 187,672 | 187,672 | |||||
| 24.010 | Property | 1 | 7410 Magi Road | 29410 | Industrial | Warehouse/Distribution | 2003 | 2019, 2024 | 302,400 | SF | 182,966 | 182,966 | 182,966 | |||||
| 24.011 | Property | 1 | 2375 East Newlands Road | 89408 | Industrial | Warehouse/Distribution | 2007 | NAP | 337,500 | SF | 177,836 | 177,836 | 177,836 | |||||
| 24.012 | Property | 1 | 3800 Midlink Drive | 49048 | Industrial | Cold Storage | 2014 | NAP | 158,497 | SF | 171,078 | 171,078 | 171,078 | |||||
| 24.013 | Property | 1 | 13509 Waterworks Street | 32221 | Industrial | Warehouse/Distribution | 2014 | NAP | 304,859 | SF | 159,431 | 159,431 | 159,431 | |||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 80239 | Industrial | Warehouse/Distribution | 1974 | NAP | 393,971 | SF | 159,009 | 159,009 | 159,009 | |||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | 96707 | Other | Leased Fee | NAP | NAP | 910,491 | SF | 156,414 | 156,414 | 156,414 | |||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | 85353 | Industrial | Warehouse/Distribution | 2002 | NAP | 288,045 | SF | 144,284 | 144,284 | 144,284 | |||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | 80916 | Industrial | Warehouse/Distribution | 2015 | NAP | 225,198 | SF | 140,966 | 140,966 | 140,966 | |||||
| 24.018 | Property | 1 | 11900 Trolley Lane | 20705 | Industrial | Warehouse/Distribution | 2000 | NAP | 148,881 | SF | 108,440 | 108,440 | 108,440 | |||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | 79936 | Industrial | Warehouse/Distribution | 2005 | 2013 | 144,199 | SF | 107,112 | 107,112 | 107,112 | |||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | 50208 | Industrial | Manufacturing | 2008 | NAP | 337,960 | SF | 103,853 | 103,853 | 103,853 | |||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | 57107 | Industrial | Warehouse/Distribution | 2016 | NAP | 167,171 | SF | 98,664 | 98,664 | 98,664 | |||||
| 24.022 | Property | 1 | 91-238 Kauhi | 96707 | Industrial | Warehouse/Distribution | 1981 | NAP | 85,317 | SF | 98,362 | 98,362 | 98,362 | |||||
| 24.023 | Property | 1 | 1892 Anfield Road | 29406 | Industrial | Warehouse/Distribution | 2017 | NAP | 121,683 | SF | 92,147 | 92,147 | 92,147 | |||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | 46236 | Industrial | Warehouse/Distribution | 2009 | NAP | 534,769 | SF | 91,241 | 91,241 | 91,241 | |||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | 80916 | Industrial | Warehouse/Distribution | 2012 | NAP | 125,060 | SF | 87,862 | 87,862 | 87,862 | |||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | 32926 | Industrial | Warehouse/Distribution | 2006 | 2014 | 144,138 | SF | 84,845 | 84,845 | 84,845 | |||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | 64801 | Industrial | Warehouse/Distribution | 2014 | NAP | 231,350 | SF | 84,422 | 84,422 | 84,422 | |||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 80534 | Industrial | Warehouse/Distribution | 2007 | 2014 | 97,187 | SF | 79,293 | 79,293 | 79,293 | |||||
| 24.029 | Property | 1 | 700 Marine Drive | 29730 | Industrial | Warehouse/Distribution | 1987 | 2018 | 200,978 | SF | 77,000 | 77,000 | 77,000 | |||||
| 24.030 | Property | 1 | 3245 Henry Road | 44286 | Industrial | Warehouse/Distribution | 2005 | 2014 | 131,152 | SF | 76,095 | 76,095 | 76,095 | |||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | 73108 | Industrial | Warehouse/Distribution | 2011 | NAP | 158,340 | SF | 72,836 | 72,836 | 72,836 | |||||
| 24.032 | Property | 1 | 2482 Century Drive | 46528 | Industrial | Warehouse/Distribution | 2005 | 2025 | 250,000 | SF | 71,056 | 71,056 | 71,056 | |||||
| 24.033 | Property | 1 | 158 West Yard Road | 12067 | Industrial | Warehouse/Distribution | 1989 | 2002 | 354,000 | SF | 70,151 | 70,151 | 70,151 | |||||
| 24.034 | Property | 1 | 55 Commerce Avenue | 12206 | Industrial | Warehouse/Distribution | 2013 | NAP | 125,000 | SF | 69,698 | 69,698 | 69,698 | |||||
| 24.035 | Property | 1 | 1415 West Commerce Way | 68521 | Industrial | Warehouse/Distribution | 1971 | 1997, 1999, 2006 | 222,000 | SF | 67,164 | 67,164 | 67,164 | |||||
| 24.036 | Property | 1 | 1095 South 4800 West | 84104 | Industrial | Warehouse/Distribution | 2012 | NAP | 150,300 | SF | 66,983 | 66,983 | 66,983 | |||||
| 24.037 | Property | 1 | 950 Bennett Road | 32803 | Industrial | Warehouse/Distribution | 1997 | NAP | 110,621 | SF | 64,328 | 64,328 | 64,328 | |||||
| 24.038 | Property | 1 | 985 Kershaw Street | 84401 | Industrial | Warehouse/Distribution | 2019 | NAP | 69,734 | SF | 63,000 | 63,000 | 63,000 | |||||
| 24.039 | Property | 1 | 1990 Hood Road | 29650 | Industrial | Warehouse/Distribution | 2015 | NAP | 190,000 | SF | 59,983 | 59,983 | 59,983 | |||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | 70817 | Industrial | Warehouse/Distribution | 2014 | NAP | 125,147 | SF | 59,922 | 59,922 | 59,922 | |||||
| 24.041 | Property | 1 | 7409 Magi Road | 29410 | Industrial | Warehouse/Distribution | 2004 | 2024 | 91,776 | SF | 59,138 | 59,138 | 59,138 | |||||
| 24.042 | Property | 1 | 91-329 Kauhi | 96707 | Industrial | Warehouse/Distribution | 1980 | NAP | 47,769 | SF | 57,026 | 57,026 | 57,026 | |||||
| 24.043 | Property | 1 | 1985 International Way | 41048 | Industrial | Warehouse/Distribution | 1999 | NAP | 189,400 | SF | 56,603 | 56,603 | 56,603 | |||||
| 24.044 | Property | 1 | 200 Orange Point Drive | 43035 | Industrial | Warehouse/Distribution | 2013 | NAP | 125,060 | SF | 55,517 | 55,517 | 55,517 | |||||
| 24.045 | Property | 1 | 91-241 Kalaeloa | 96707 | Industrial | Warehouse/Distribution | 1981 | NAP | 45,000 | SF | 53,164 | 53,164 | 53,164 |
| A-1-3 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) | Maturity/ARD Balance ($) | Interest Rate % | Administrative Fee Rate % | Net Mortgage Rate % |
| 12 | 12 | 11 | 11 | 1, 13 | ||||||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | 40219 | Industrial | Warehouse/Distribution | 2016 | 2023 | 137,500 | SF | 50,991 | 50,991 | 50,991 | |||||
| 24.047 | Property | 1 | 2820 State Highway 31 | 74501 | Industrial | Warehouse/Distribution | 2013 | 2017 | 59,281 | SF | 50,147 | 50,147 | 50,147 | |||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | 73135 | Industrial | Warehouse/Distribution | 2017 | NAP | 110,361 | SF | 49,911 | 49,911 | 49,911 | |||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | 80112 | Industrial | Warehouse/Distribution | 2004 | NAP | 69,865 | SF | 46,707 | 46,707 | 46,707 | |||||
| 24.050 | Property | 1 | 91-080 Hanua | 96707 | Other | Leased Fee | NAP | NAP | 216,537 | SF | 45,983 | 45,983 | 45,983 | |||||
| 24.051 | Property | 1 | 3736 Salisbury Road | 32216 | Industrial | Warehouse/Distribution | 1998 | 2023, 2024 | 95,883 | SF | 45,017 | 45,017 | 45,017 | |||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | 96707 | Other | Leased Fee | NAP | NAP | 213,575 | SF | 43,267 | 43,267 | 43,267 | |||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | 81004 | Industrial | Warehouse/Distribution | 2013 | NAP | 54,199 | SF | 41,155 | 41,155 | 41,155 | |||||
| 24.054 | Property | 1 | 7130 Q Street | 68117 | Industrial | Warehouse/Distribution | 1998 | NAP | 89,115 | SF | 40,552 | 40,552 | 40,552 | |||||
| 24.055 | Property | 1 | 235 Great Pond Road | 06095 | Industrial | Warehouse/Distribution | 2004 | NAP | 113,753 | SF | 40,009 | 40,009 | 40,009 | |||||
| 24.056 | Property | 1 | 510 Production Avenue | 35758 | Industrial | Warehouse/Distribution | 2004 | NAP | 88,890 | SF | 39,888 | 39,888 | 39,888 | |||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | 96707 | Other | Leased Fee | NAP | NAP | 249,773 | SF | 34,034 | 34,034 | 34,034 | |||||
| 24.058 | Property | 1 | 4501 Industrial Drive | 72916 | Industrial | Warehouse/Distribution | 2013 | NAP | 64,211 | SF | 33,009 | 33,009 | 33,009 | |||||
| 24.059 | Property | 1 | 91-222 Olai | 96707 | Other | Leased Fee | NAP | NAP | 158,036 | SF | 32,888 | 32,888 | 32,888 | |||||
| 24.060 | Property | 1 | 2580 Technology Drive | 60124 | Industrial | Warehouse/Distribution | 2002 | 2020 | 89,123 | SF | 32,586 | 32,586 | 32,586 | |||||
| 24.061 | Property | 1 | 301 Commerce Drive | 45680 | Industrial | Warehouse/Distribution | 2013 | NAP | 75,262 | SF | 29,569 | 29,569 | 29,569 | |||||
| 24.062 | Property | 1 | 590 Assembly Court | 28306 | Industrial | Warehouse/Distribution | 1996 | NAP | 148,000 | SF | 29,147 | 29,147 | 29,147 | |||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | 83204 | Industrial | Warehouse/Distribution | 2005 | 2012 | 33,394 | SF | 29,147 | 29,147 | 29,147 | |||||
| 24.064 | Property | 1 | 91-250 Komohana | 96707 | Other | Leased Fee | NAP | NAP | 107,288 | SF | 27,578 | 27,578 | 27,578 | |||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | 96707 | Industrial | Warehouse/Distribution | 1991 | NAP | 23,040 | SF | 27,216 | 27,216 | 27,216 | |||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | 96707 | Other | Leased Fee | NAP | NAP | 121,750 | SF | 26,853 | 26,853 | 26,853 | |||||
| 24.067 | Property | 1 | 91-300 Hanua | 96707 | Industrial | Warehouse/Distribution | 1994 | NAP | 28,320 | SF | 26,672 | 26,672 | 26,672 | |||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | 64507 | Industrial | Warehouse/Distribution | 2014 | NAP | 66,692 | SF | 26,612 | 26,612 | 26,612 | |||||
| 24.069 | Property | 1 | 91-259 Olai | 96707 | Other | Leased Fee | NAP | NAP | 130,679 | SF | 26,250 | 26,250 | 26,250 | |||||
| 24.070 | Property | 1 | 2 Tower Drive | 06492 | Industrial | Warehouse/Distribution | 1978 | 2005 | 62,390 | SF | 24,379 | 24,379 | 24,379 | |||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | 96707 | Other | Leased Fee | NAP | NAP | 98,707 | SF | 22,931 | 22,931 | 22,931 | |||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | 96707 | Industrial | Storage Yard | 1964 | NAP | 83,908 | SF | 22,509 | 22,509 | 22,509 | |||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | 33122 | Industrial | Warehouse/Distribution | 1987 | NAP | 37,002 | SF | 22,267 | 22,267 | 22,267 | |||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | 96707 | Other | Leased Fee | NAP | NAP | 98,707 | SF | 22,207 | 22,207 | 22,207 | |||||
| 24.075 | Property | 1 | 1230 West 171st Street | 60426 | Industrial | Warehouse/Distribution | 2004 | NAP | 40,410 | SF | 22,177 | 22,177 | 22,177 | |||||
| 24.076 | Property | 1 | 91-400 Komohana | 96707 | Other | Leased Fee | NAP | NAP | 95,745 | SF | 22,026 | 22,026 | 22,026 | |||||
| 24.077 | Property | 1 | 91-265 Hanua | 96707 | Other | Leased Fee | NAP | NAP | 95,095 | SF | 21,664 | 21,664 | 21,664 | |||||
| 24.078 | Property | 1 | 91-255 Hanua | 96707 | Other | Leased Fee | NAP | NAP | 95,095 | SF | 21,422 | 21,422 | 21,422 | |||||
| 24.079 | Property | 1 | 1415 Industrial Drive | 45601 | Industrial | Warehouse/Distribution | 2006 | 2012 | 43,824 | SF | 21,272 | 21,272 | 21,272 | |||||
| 24.080 | Property | 1 | 209 South Bud Street | 70583 | Industrial | Warehouse/Distribution | 2010 | 2014 | 70,293 | SF | 20,547 | 20,547 | 20,547 | |||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | 96707 | Other | Leased Fee | NAP | NAP | 98,707 | SF | 20,276 | 20,276 | 20,276 | |||||
| 24.082 | Property | 1 | 3900 NE 6th Street | 58703 | Industrial | Warehouse/Distribution | 2013 | NAP | 24,310 | SF | 19,461 | 19,461 | 19,461 | |||||
| 24.083 | Property | 1 | 91-218 Olai | 96707 | Other | Leased Fee | NAP | NAP | 106,504 | SF | 18,647 | 18,647 | 18,647 | |||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | 61109 | Industrial | Warehouse/Distribution | 1998 | NAP | 38,833 | SF | 17,651 | 17,651 | 17,651 | |||||
| 24.085 | Property | 1 | 91-210 Kauhi | 96707 | Industrial | Warehouse/Distribution | 1993 | NAP | 16,610 | SF | 15,448 | 15,448 | 15,448 | |||||
| 24.086 | Property | 1 | 435 SE 70th Street | 66619 | Industrial | Warehouse/Distribution | 2006 | NAP | 40,000 | SF | 15,267 | 15,267 | 15,267 | |||||
| 24.087 | Property | 1 | 2902 Gun Club Road | 30907 | Industrial | Warehouse/Distribution | 2004 | NAP | 59,358 | SF | 14,845 | 14,845 | 14,845 | |||||
| 24.088 | Property | 1 | 91-210 Olai | 96707 | Other | Leased Fee | NAP | NAP | 54,362 | SF | 14,241 | 14,241 | 14,241 | |||||
| 24.089 | Property | 1 | 91-95 Hanua | 96707 | Other | Leased Fee | NAP | NAP | 40,902 | SF | 13,457 | 13,457 | 13,457 | |||||
| 24.090 | Property | 1 | 91-083 Hanua | 96707 | Other | Leased Fee | NAP | NAP | 47,350 | SF | 13,336 | 13,336 | 13,336 | |||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | 56601 | Industrial | Warehouse/Distribution | 2013 | NAP | 21,662 | SF | 13,336 | 13,336 | 13,336 | |||||
| 24.092 | Property | 1 | 91-119 Olai | 96707 | Other | Leased Fee | NAP | NAP | 97,923 | SF | 13,276 | 13,276 | 13,276 | |||||
| 24.093 | Property | 1 | 3425 Maple Drive | 50501 | Industrial | Warehouse/Distribution | 2014 | NAP | 25,398 | SF | 12,612 | 12,612 | 12,612 | |||||
| 24.094 | Property | 1 | 91-174 Olai | 96707 | Other | Leased Fee | NAP | NAP | 58,109 | SF | 11,586 | 11,586 | 11,586 | |||||
| 24.095 | Property | 1 | 5156 American Road | 61109 | Industrial | Warehouse/Distribution | 1996 | NAP | 38,360 | SF | 11,164 | 11,164 | 11,164 | |||||
| 24.096 | Property | 1 | 91-252 Kauhi | 96707 | Other | Leased Fee | NAP | NAP | 43,473 | SF | 10,621 | 10,621 | 10,621 | |||||
| 24.097 | Property | 1 | 91-349 Kauhi | 96707 | Other | Leased Fee | NAP | NAP | 47,872 | SF | 9,957 | 9,957 | 9,957 | |||||
| 24.098 | Property | 1 | 91-175 Olai | 96707 | Other | Leased Fee | NAP | NAP | 47,916 | SF | 9,414 | 9,414 | 9,414 | |||||
| 24.099 | Property | 1 | 91-087 Hanua | 96707 | Other | Leased Fee | NAP | NAP | 22,041 | SF | 5,129 | 5,129 | 5,129 | |||||
| 24.100 | Property | 1 | 91-171 Olai | 96707 | Other | Leased Fee | NAP | NAP | 23,914 | SF | 5,129 | 5,129 | 5,129 | |||||
| 24.101 | Property | 1 | 91-410 Komohana | 96707 | Other | Leased Fee | NAP | NAP | 20,778 | SF | 4,466 | 4,466 | 4,466 | |||||
| 24.102 | Property | 1 | 91-416 Komohana | 96707 | Other | Leased Fee | NAP | NAP | 26,746 | SF | 4,043 | 4,043 | 4,043 | |||||
| 25 | Loan | 17, 23 | 1 | Atrium II | 60005 | Office | Medical | 1984 | 2024 | 101,321 | SF | 54.28 | 5,500,000 | 5,500,000 | 5,500,000 | 6.19000% | 0.02098% | 6.16902% |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 11691 | Multifamily | Low Rise | 1962 | 2017 | 20 | Units | 212,500.00 | 4,250,000 | 4,250,000 | 4,250,000 | 6.62000% | 0.02098% | 6.59902% |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 06901 | Office | Suburban | 1984 | 2023 | 558,040 | SF | 206.08 | 3,500,000 | 3,500,000 | 3,500,000 | 7.37900% | 0.02098% | 7.35802% |
| A-1-4 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | 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 |
| 2, 14 | 14 | 2, 14 | 14 | |||||||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | NAP | 270,353.47 | NAP | 3,244,241.64 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/29/2025 |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | NAP | 365,760.42 | NAP | 4,389,125.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 8/6/2025 |
| 2.001 | Property | 1 | Wayfarer San Diego | |||||||||||||||
| 2.002 | Property | 1 | Sandcastle Inn | |||||||||||||||
| 2.003 | Property | 1 | Kinney Venice Beach | |||||||||||||||
| 2.004 | Property | 1 | Inn at Venice Beach | |||||||||||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | NAP | 393,642.36 | NAP | 4,723,708.32 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/20/2025 |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | NAP | 271,367.36 | NAP | 3,256,408.32 | Interest Only | No | Actual/360 | 60 | 57 | 60 | 57 | 0 | 0 | 5/16/2025 |
| 4.001 | Property | 1 | Legacy at Westchase | |||||||||||||||
| 4.002 | Property | 1 | Providence at Heights | |||||||||||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | NAP | 300,575.81 | NAP | 3,606,909.72 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/20/2025 |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | NAP | 185,985.31 | NAP | 2,231,823.72 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/6/2025 |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | NAP | 159,434.03 | NAP | 1,913,208.36 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/31/2025 |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | |||||||||||||||
| 7.002 | Property | 1 | 210 Rivington Street | |||||||||||||||
| 7.003 | Property | 1 | 19 Stanton Street | |||||||||||||||
| 7.004 | Property | 1 | 76 East 1st Street | |||||||||||||||
| 7.005 | Property | 1 | 120 Orchard Street | |||||||||||||||
| 7.006 | Property | 1 | 624 East 11th Street | |||||||||||||||
| 7.007 | Property | 1 | 203 Chrystie Street | |||||||||||||||
| 7.008 | Property | 1 | 244 East Houston Street | |||||||||||||||
| 7.009 | Property | 1 | 15 Stanton Street | |||||||||||||||
| 7.010 | Property | 1 | 126 East 7th Street | |||||||||||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | |||||||||||||||
| 7.012 | Property | 1 | 17 Stanton Street | |||||||||||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | |||||||||||||||
| 8 | Loan | 1 | 170 53rd Street | NAP | 158,031.48 | NAP | 1,896,377.76 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/25/2025 | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | NAP | 126,419.27 | NAP | 1,517,031.24 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/17/2025 |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | NAP | 116,287.99 | NAP | 1,395,455.88 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 7/2/2025 |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | NAP | 103,597.75 | NAP | 1,243,173.00 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 8/1/2025 |
| 12 | Loan | 1 | Courtyard Boise | NAP | 96,588.13 | NAP | 1,159,057.56 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/12/2025 | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | NAP | 93,151.04 | NAP | 1,117,812.48 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/12/2025 |
| 14 | Loan | 23 | 1 | One Jackson Square | NAP | 87,409.90 | NAP | 1,048,918.80 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/24/2025 |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | NAP | 96,897.78 | NAP | 1,162,773.36 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/26/2025 |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAP | 79,019.97 | NAP | 948,239.64 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/21/2025 |
| 17 | Loan | 31 | 1 | 330 Melrose | NAP | 78,449.65 | NAP | 941,395.80 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/30/2025 |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | NAP | 79,973.87 | NAP | 959,686.44 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/29/2025 |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | NAP | 69,270.07 | NAP | 831,240.84 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 8/1/2025 |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | |||||||||||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | |||||||||||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | NAP | 66,916.67 | NAP | 803,000.04 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/17/2025 |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAP | 50,730.78 | NAP | 608,769.36 | Interest Only | No | Actual/360 | 60 | 59 | 60 | 59 | 0 | 0 | 7/24/2025 |
| 22 | Loan | 23, 25 | 1 | Old Seward | NAP | 48,557.57 | NAP | 582,690.84 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/12/2025 |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | NAP | 46,981.08 | NAP | 563,772.96 | Interest Only | No | Actual/360 | 61 | 58 | 61 | 58 | 0 | 0 | 6/9/2025 |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | NAP | 31,794.05 | NAP | 381,528.60 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 6/26/2025 |
| 24.001 | Property | 1 | 996 Paragon Way | |||||||||||||||
| 24.002 | Property | 1 | 91-399 Kauhi | |||||||||||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | |||||||||||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | |||||||||||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||||||||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | |||||||||||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | |||||||||||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||||||||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | |||||||||||||||
| 24.010 | Property | 1 | 7410 Magi Road | |||||||||||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | |||||||||||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | |||||||||||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | |||||||||||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||||||||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | |||||||||||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | |||||||||||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | |||||||||||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | |||||||||||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | |||||||||||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | |||||||||||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | |||||||||||||||
| 24.022 | Property | 1 | 91-238 Kauhi | |||||||||||||||
| 24.023 | Property | 1 | 1892 Anfield Road | |||||||||||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | |||||||||||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | |||||||||||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | |||||||||||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | |||||||||||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||||||||||||
| 24.029 | Property | 1 | 700 Marine Drive | |||||||||||||||
| 24.030 | Property | 1 | 3245 Henry Road | |||||||||||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | |||||||||||||||
| 24.032 | Property | 1 | 2482 Century Drive | |||||||||||||||
| 24.033 | Property | 1 | 158 West Yard Road | |||||||||||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | |||||||||||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | |||||||||||||||
| 24.036 | Property | 1 | 1095 South 4800 West | |||||||||||||||
| 24.037 | Property | 1 | 950 Bennett Road | |||||||||||||||
| 24.038 | Property | 1 | 985 Kershaw Street | |||||||||||||||
| 24.039 | Property | 1 | 1990 Hood Road | |||||||||||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | |||||||||||||||
| 24.041 | Property | 1 | 7409 Magi Road | |||||||||||||||
| 24.042 | Property | 1 | 91-329 Kauhi | |||||||||||||||
| 24.043 | Property | 1 | 1985 International Way | |||||||||||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | |||||||||||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa |
| A-1-5 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Debt Service (P&I) ($) | Monthly Debt Service (IO) ($) | Annual Debt Service (P&I) ($) | Annual Debt Service (IO) ($) | Amortization Type | ARD Loan (Yes / No) | 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 |
| 2, 14 | 14 | 2, 14 | 14 | |||||||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | |||||||||||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | |||||||||||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | |||||||||||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | |||||||||||||||
| 24.050 | Property | 1 | 91-080 Hanua | |||||||||||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | |||||||||||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | |||||||||||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | |||||||||||||||
| 24.054 | Property | 1 | 7130 Q Street | |||||||||||||||
| 24.055 | Property | 1 | 235 Great Pond Road | |||||||||||||||
| 24.056 | Property | 1 | 510 Production Avenue | |||||||||||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | |||||||||||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | |||||||||||||||
| 24.059 | Property | 1 | 91-222 Olai | |||||||||||||||
| 24.060 | Property | 1 | 2580 Technology Drive | |||||||||||||||
| 24.061 | Property | 1 | 301 Commerce Drive | |||||||||||||||
| 24.062 | Property | 1 | 590 Assembly Court | |||||||||||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | |||||||||||||||
| 24.064 | Property | 1 | 91-250 Komohana | |||||||||||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | |||||||||||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | |||||||||||||||
| 24.067 | Property | 1 | 91-300 Hanua | |||||||||||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | |||||||||||||||
| 24.069 | Property | 1 | 91-259 Olai | |||||||||||||||
| 24.070 | Property | 1 | 2 Tower Drive | |||||||||||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | |||||||||||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | |||||||||||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | |||||||||||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | |||||||||||||||
| 24.075 | Property | 1 | 1230 West 171st Street | |||||||||||||||
| 24.076 | Property | 1 | 91-400 Komohana | |||||||||||||||
| 24.077 | Property | 1 | 91-265 Hanua | |||||||||||||||
| 24.078 | Property | 1 | 91-255 Hanua | |||||||||||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | |||||||||||||||
| 24.080 | Property | 1 | 209 South Bud Street | |||||||||||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | |||||||||||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | |||||||||||||||
| 24.083 | Property | 1 | 91-218 Olai | |||||||||||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | |||||||||||||||
| 24.085 | Property | 1 | 91-210 Kauhi | |||||||||||||||
| 24.086 | Property | 1 | 435 SE 70th Street | |||||||||||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | |||||||||||||||
| 24.088 | Property | 1 | 91-210 Olai | |||||||||||||||
| 24.089 | Property | 1 | 91-95 Hanua | |||||||||||||||
| 24.090 | Property | 1 | 91-083 Hanua | |||||||||||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | |||||||||||||||
| 24.092 | Property | 1 | 91-119 Olai | |||||||||||||||
| 24.093 | Property | 1 | 3425 Maple Drive | |||||||||||||||
| 24.094 | Property | 1 | 91-174 Olai | |||||||||||||||
| 24.095 | Property | 1 | 5156 American Road | |||||||||||||||
| 24.096 | Property | 1 | 91-252 Kauhi | |||||||||||||||
| 24.097 | Property | 1 | 91-349 Kauhi | |||||||||||||||
| 24.098 | Property | 1 | 91-175 Olai | |||||||||||||||
| 24.099 | Property | 1 | 91-087 Hanua | |||||||||||||||
| 24.100 | Property | 1 | 91-171 Olai | |||||||||||||||
| 24.101 | Property | 1 | 91-410 Komohana | |||||||||||||||
| 24.102 | Property | 1 | 91-416 Komohana | |||||||||||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | NAP | 28,764.87 | NAP | 345,178.44 | Interest Only | No | Actual/360 | 60 | 58 | 60 | 58 | 0 | 0 | 7/1/2025 |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | NAP | 23,771.47 | NAP | 285,257.64 | Interest Only | No | Actual/360 | 60 | 60 | 60 | 60 | 0 | 0 | 8/21/2025 |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | NAP | 21,821.00 | NAP | 261,852.00 | Interest Only | No | Actual/360 | 60 | 54 | 60 | 54 | 0 | 0 | 2/26/2025 |
| A-1-6 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seasoning (Mos.) | Payment Due Date | 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 ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) |
| 18 | 18 | 20, 21 | 17 | |||||||||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(31),O(4) | 34,365,738 | 16,303,717 | 18,062,021 | 5/31/2025 | T-12 | 33,678,198 | 16,364,690 |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 5 | L(24),YM1(29),O(7) | 25,159,375 | 14,945,351 | 10,214,025 | 6/30/2025 | T-12 | 24,852,885 | 14,843,010 |
| 2.001 | Property | 1 | Wayfarer San Diego | 10,937,614 | 5,865,305 | 5,072,309 | 6/30/2025 | T-12 | 10,802,154 | 5,741,199 | ||||||||||
| 2.002 | Property | 1 | Sandcastle Inn | 7,323,381 | 4,060,211 | 3,263,169 | 6/30/2025 | T-12 | 6,982,697 | 3,981,080 | ||||||||||
| 2.003 | Property | 1 | Kinney Venice Beach | 4,063,973 | 3,034,619 | 1,029,354 | 6/30/2025 | T-12 | 4,195,121 | 3,069,494 | ||||||||||
| 2.004 | Property | 1 | Inn at Venice Beach | 2,834,407 | 1,985,215 | 849,192 | 6/30/2025 | T-12 | 2,872,913 | 2,051,237 | ||||||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 | NAP | 0 | 0 | YM1(26),DorYM1(29),O(5) | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | 3 | 6 | 7/6/2025 | NAP | 6/6/2030 | NAP | 0 | 0 | L(12),YM2(44),O(4) | 6,352,734 | 3,511,885 | 2,840,848 | 3/31/2025 | T-12 | 6,802,878 | 3,688,708 |
| 4.001 | Property | 1 | Legacy at Westchase | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||
| 4.002 | Property | 1 | Providence at Heights | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 | NAP | 5 | 0 | L(26),DorYM1(27),O(7) | 34,097,281 | 13,632,895 | 20,464,386 | 2/28/2025 | T-12 | 34,246,200 | 13,315,983 |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 0 | 1 | 10/1/2025 | NAP | 9/1/2030 | NAP | 0 | 0 | L(24),D(30),O(6) | 95,879,656 | 32,761,422 | 63,118,234 | 5/31/2025 | T-12 | 95,871,378 | 32,799,316 |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | 9,890,319 | 2,987,402 | 6,902,918 | 6/30/2025 | T-12 | 9,582,059 | 2,994,373 |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | 1,607,310 | 425,805 | 1,181,505 | 6/30/2025 | T-12 | 1,568,736 | 424,648 | ||||||||||
| 7.002 | Property | 1 | 210 Rivington Street | 1,251,090 | 333,465 | 917,625 | 6/30/2025 | T-12 | 1,239,770 | 333,125 | ||||||||||
| 7.003 | Property | 1 | 19 Stanton Street | 902,040 | 235,950 | 666,090 | 6/30/2025 | T-12 | 858,720 | 234,650 | ||||||||||
| 7.004 | Property | 1 | 76 East 1st Street | 921,899 | 270,272 | 651,627 | 6/30/2025 | T-12 | 898,262 | 269,562 | ||||||||||
| 7.005 | Property | 1 | 120 Orchard Street | 698,150 | 262,638 | 435,512 | 6/30/2025 | T-12 | 595,615 | 259,562 | ||||||||||
| 7.006 | Property | 1 | 624 East 11th Street | 759,856 | 238,661 | 521,196 | 6/30/2025 | T-12 | 728,918 | 237,733 | ||||||||||
| 7.007 | Property | 1 | 203 Chrystie Street | 725,233 | 245,997 | 479,236 | 6/30/2025 | T-12 | 698,905 | 245,207 | ||||||||||
| 7.008 | Property | 1 | 244 East Houston Street | 635,492 | 225,741 | 409,751 | 6/30/2025 | T-12 | 553,010 | 223,266 | ||||||||||
| 7.009 | Property | 1 | 15 Stanton Street | 627,672 | 166,948 | 460,724 | 6/30/2025 | T-12 | 608,394 | 166,370 | ||||||||||
| 7.010 | Property | 1 | 126 East 7th Street | 626,056 | 218,541 | 407,515 | 6/30/2025 | T-12 | 610,646 | 218,079 | ||||||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | 615,925 | 206,059 | 409,866 | 6/30/2025 | T-12 | 663,825 | 207,496 | ||||||||||
| 7.012 | Property | 1 | 17 Stanton Street | 406,596 | 153,938 | 252,658 | 6/30/2025 | T-12 | 415,758 | 154,212 | ||||||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | 113,000 | 3,390 | 109,610 | 6/30/2025 | T-12 | 141,500 | 20,464 | ||||||||||
| 8 | Loan | 1 | 170 53rd Street | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | 4,291,545 | 1,469,303 | 2,822,242 | 5/31/2025 | T-12 | 4,231,289 | 1,445,532 | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(29),O(6) | 2,610,857 | 908,006 | 1,702,851 | 4/30/2025 | T-12 | 2,556,389 | 889,891 |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 | NAP | 0 | 0 | L(24),YM2(32),O(4) | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(3),YM1(50),O(7) | 20,465,111 | 16,476,523 | 3,988,588 | 5/31/2025 | T-12 | 19,967,129 | 16,164,702 |
| 12 | Loan | 1 | Courtyard Boise | 0 | 6 | 10/6/2025 | NAP | 9/6/2030 | NAP | 0 | 0 | L(24),D(29),O(7) | 7,734,463 | 4,779,469 | 2,954,994 | 6/30/2025 | T-12 | 7,442,497 | 4,885,992 | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 | NAP | 0 | 0 | L(26),D(28),O(6) | 5,570,423 | 488,190 | 5,082,233 | 4/30/2025 | T-3 Ann. | 3,068,830 | 533,988 |
| 14 | Loan | 23 | 1 | One Jackson Square | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | 2,095,434 | 670,596 | 1,424,838 | 4/30/2025 | T-12 | 2,009,247 | 654,733 |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 0 | 6 | 10/6/2025 | NAP | 9/6/2030 | NAP | 0 | 0 | L(24),D(29),O(7) | 5,499,311 | 3,264,744 | 2,234,567 | 4/30/2025 | T-12 | 5,757,040 | 3,428,504 |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | 0 | 6 | 10/6/2025 | NAP | 9/6/2030 | NAP | 0 | 0 | L(24),D(29),O(7) | 3,757,431 | 866,814 | 2,890,617 | 6/30/2025 | T-3 Ann. | NAV | NAV |
| 17 | Loan | 31 | 1 | 330 Melrose | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | 7,749,857 | 5,184,224 | 2,565,633 | 6/30/2025 | T-12 | 7,336,176 | 5,072,891 |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | ||||||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(31),O(4) | 2,713,749 | 1,702,613 | 1,011,136 | 12/31/2024 | T-12 | 2,915,234 | 1,626,667 |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | 1 | 6 | 9/6/2025 | NAP | 8/6/2030 | NAP | 0 | 0 | L(25),D(28),O(7) | NAV | NAV | NAV | NAV | NAV | NAV | NAV |
| 22 | Loan | 23, 25 | 1 | Old Seward | 0 | 6 | 10/6/2025 | NAP | 9/6/2030 | NAP | 0 | 0 | L(24),D(32),O(4) | 1,828,832 | 520,448 | 1,308,384 | 6/30/2025 | T-12 | 1,737,653 | 485,326 |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 3 | 6 | 7/6/2025 | NAP | 7/6/2030 | NAP | 0 | 0 | L(27),D(27),O(7) | 9,844,984 | 3,734,484 | 6,110,500 | 4/30/2025 | T-12 | 9,590,218 | 3,699,195 |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | 2 | 9 | 8/9/2025 | NAP | 7/9/2030 | NAP | 0 | 0 | YM0.5(53),O(7) | 103,218,908 | 23,277,304 | 79,941,604 | 4/30/2025 | T-12 | 104,587,817 | 24,224,960 |
| 24.001 | Property | 1 | 996 Paragon Way | 4,860,778 | 286,429 | 4,574,349 | 4/30/2025 | T-12 | 4,257,780 | 208,611 | ||||||||||
| 24.002 | Property | 1 | 91-399 Kauhi | 23,454 | 659,919 | (636,465) | 4/30/2025 | T-12 | 754,153 | 653,402 | ||||||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | 3,745,803 | 619,914 | 3,125,889 | 4/30/2025 | T-12 | 3,738,157 | 650,539 | ||||||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | 2,362,787 | 104,712 | 2,258,076 | 4/30/2025 | T-12 | 2,343,487 | 107,865 | ||||||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 3,282,351 | 189,738 | 3,092,613 | 4/30/2025 | T-12 | 3,249,420 | 187,832 | ||||||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | 2,966,310 | 135,202 | 2,831,108 | 4/30/2025 | T-12 | 2,966,310 | 136,317 | ||||||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | 3,566,981 | 993,435 | 2,573,545 | 4/30/2025 | T-12 | 3,559,504 | 979,419 | ||||||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 3,139,400 | 926,449 | 2,212,951 | 4/30/2025 | T-12 | 3,161,381 | 943,421 | ||||||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | 2,790,192 | 520,416 | 2,269,777 | 4/30/2025 | T-12 | 2,808,020 | 573,936 | ||||||||||
| 24.010 | Property | 1 | 7410 Magi Road | 2,123,341 | 15,377 | 2,107,964 | 4/30/2025 | T-12 | 2,908,934 | 971,543 | ||||||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | 1,778,111 | 378,359 | 1,399,752 | 4/30/2025 | T-12 | 1,761,080 | 374,317 | ||||||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | 2,453,356 | 109,897 | 2,343,460 | 4/30/2025 | T-12 | 2,377,283 | 107,465 | ||||||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | 2,725,923 | 846,625 | 1,879,298 | 4/30/2025 | T-12 | 2,737,466 | 856,862 | ||||||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 1,586,563 | 198,511 | 1,388,052 | 4/30/2025 | T-12 | 1,578,945 | 188,616 | ||||||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | 2,244,189 | 519,696 | 1,724,493 | 4/30/2025 | T-12 | 2,225,615 | 502,152 | ||||||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | 1,752,642 | 447,041 | 1,305,601 | 4/30/2025 | T-12 | 1,757,392 | 440,017 | ||||||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | 2,218,583 | 488,124 | 1,730,459 | 4/30/2025 | T-12 | 2,189,193 | 458,083 | ||||||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | 1,762,534 | 408,126 | 1,354,408 | 4/30/2025 | T-12 | 1,762,459 | 403,248 | ||||||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | 1,852,857 | 452,869 | 1,399,988 | 4/30/2025 | T-12 | 1,991,986 | 593,684 | ||||||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | 1,718,477 | 96,261 | 1,622,216 | 4/30/2025 | T-12 | 1,701,544 | 128,197 | ||||||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | 1,476,539 | 110,857 | 1,365,682 | 4/30/2025 | T-12 | 1,465,990 | 110,881 | ||||||||||
| 24.022 | Property | 1 | 91-238 Kauhi | 1,603,139 | 345,008 | 1,258,131 | 4/30/2025 | T-12 | 1,600,954 | 355,077 | ||||||||||
| 24.023 | Property | 1 | 1892 Anfield Road | 1,711,149 | 478,818 | 1,232,331 | 4/30/2025 | T-12 | 1,713,827 | 482,214 | ||||||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | 1,232,658 | 1,353,699 | (121,041) | 4/30/2025 | T-12 | 2,553,527 | 1,077,406 | ||||||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | 1,386,117 | 296,643 | 1,089,474 | 4/30/2025 | T-12 | 1,400,238 | 289,259 | ||||||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | 1,327,652 | 236,862 | 1,090,790 | 4/30/2025 | T-12 | 1,287,048 | 225,664 | ||||||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | 1,527,866 | 295,514 | 1,232,352 | 4/30/2025 | T-12 | 1,429,959 | 291,807 | ||||||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 1,577,373 | 537,899 | 1,039,474 | 4/30/2025 | T-12 | 1,520,250 | 565,154 | ||||||||||
| 24.029 | Property | 1 | 700 Marine Drive | 1,089,645 | 77,661 | 1,011,984 | 4/30/2025 | T-12 | 992,153 | 75,615 | ||||||||||
| 24.030 | Property | 1 | 3245 Henry Road | 1,550,676 | 239,719 | 1,310,957 | 4/30/2025 | T-12 | 1,593,897 | 221,056 | ||||||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | 1,302,000 | 316,890 | 985,110 | 4/30/2025 | T-12 | 1,294,458 | 314,900 | ||||||||||
| 24.032 | Property | 1 | 2482 Century Drive | 1,177,435 | 424,395 | 753,040 | 4/30/2025 | T-12 | 1,249,216 | 438,693 | ||||||||||
| 24.033 | Property | 1 | 158 West Yard Road | 1,758,992 | 585,503 | 1,173,489 | 4/30/2025 | T-12 | 1,699,022 | 557,680 | ||||||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | 1,480,222 | 364,572 | 1,115,650 | 4/30/2025 | T-12 | 1,499,171 | 383,696 | ||||||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | 1,323,546 | 273,629 | 1,049,918 | 4/30/2025 | T-12 | 1,360,568 | 291,904 | ||||||||||
| 24.036 | Property | 1 | 1095 South 4800 West | (13,278) | 366,861 | (380,140) | 4/30/2025 | T-12 | (13,278) | 407,520 | ||||||||||
| 24.037 | Property | 1 | 950 Bennett Road | 857,645 | 245,993 | 611,651 | 4/30/2025 | T-12 | 856,634 | 244,129 | ||||||||||
| 24.038 | Property | 1 | 985 Kershaw Street | 771,816 | 49,334 | 722,482 | 4/30/2025 | T-12 | 771,816 | 50,606 | ||||||||||
| 24.039 | Property | 1 | 1990 Hood Road | 1,308,500 | 345,318 | 963,182 | 4/30/2025 | T-12 | 1,303,278 | 344,161 | ||||||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | 1,128,456 | 150,160 | 978,296 | 4/30/2025 | T-12 | 1,071,165 | 148,336 | ||||||||||
| 24.041 | Property | 1 | 7409 Magi Road | 1,119,029 | 324,075 | 794,954 | 4/30/2025 | T-12 | 1,088,748 | 374,664 | ||||||||||
| 24.042 | Property | 1 | 91-329 Kauhi | 967,555 | 385,453 | 582,101 | 4/30/2025 | T-12 | 930,603 | 378,026 | ||||||||||
| 24.043 | Property | 1 | 1985 International Way | 1,310,583 | 186,925 | 1,123,658 | 4/30/2025 | T-12 | 919,515 | 188,370 | ||||||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | 1,196,709 | 380,054 | 816,655 | 4/30/2025 | T-12 | 1,198,016 | 407,888 | ||||||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa | 946,328 | 226,293 | 720,035 | 4/30/2025 | T-12 | 951,595 | 229,019 |
| A-1-7 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Seasoning (Mos.) | Payment Due Date | 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 ($) | Most Recent NOI ($) | Most Recent NOI Date | Most Recent Description | Second Most Recent EGI ($) | Second Most Recent Expenses ($) |
| 18 | 18 | 20, 21 | 17 | |||||||||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | 892,504 | 61,886 | 830,619 | 4/30/2025 | T-12 | 886,661 | 60,743 | ||||||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | 833,174 | 102,115 | 731,059 | 4/30/2025 | T-12 | 814,290 | 102,341 | ||||||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | 830,579 | 89,665 | 740,913 | 4/30/2025 | T-12 | 807,586 | 84,013 | ||||||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | 861,594 | 308,896 | 552,699 | 4/30/2025 | T-12 | 835,255 | 277,721 | ||||||||||
| 24.050 | Property | 1 | 91-080 Hanua | 627,449 | 207,553 | 419,897 | 4/30/2025 | T-12 | 633,903 | 207,247 | ||||||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | 537,693 | 46,637 | 491,056 | 4/30/2025 | T-12 | 538,173 | 47,924 | ||||||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | 133,104 | 154,570 | (21,466) | 4/30/2025 | T-12 | 129,025 | 149,641 | ||||||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | 669,160 | 148,200 | 520,960 | 4/30/2025 | T-12 | 669,497 | 157,771 | ||||||||||
| 24.054 | Property | 1 | 7130 Q Street | 574,723 | 47,273 | 527,450 | 4/30/2025 | T-12 | 586,622 | 49,883 | ||||||||||
| 24.055 | Property | 1 | 235 Great Pond Road | 1,396,522 | 1,054,872 | 341,650 | 4/30/2025 | T-12 | 1,531,718 | 1,023,658 | ||||||||||
| 24.056 | Property | 1 | 510 Production Avenue | 657,822 | 97,294 | 560,527 | 4/30/2025 | T-12 | 657,822 | 98,223 | ||||||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | 476,811 | 150,650 | 326,161 | 4/30/2025 | T-12 | 478,746 | 149,977 | ||||||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | 527,373 | 88,268 | 439,104 | 4/30/2025 | T-12 | 529,440 | 91,219 | ||||||||||
| 24.059 | Property | 1 | 91-222 Olai | 516,528 | 134,989 | 381,539 | 4/30/2025 | T-12 | 515,572 | 137,540 | ||||||||||
| 24.060 | Property | 1 | 2580 Technology Drive | 561,933 | 65,063 | 496,870 | 4/30/2025 | T-12 | 558,145 | 66,046 | ||||||||||
| 24.061 | Property | 1 | 301 Commerce Drive | 594,407 | 118,086 | 476,322 | 4/30/2025 | T-12 | 585,379 | 112,696 | ||||||||||
| 24.062 | Property | 1 | 590 Assembly Court | 525,602 | 57,795 | 467,806 | 4/30/2025 | T-12 | 523,050 | 83,619 | ||||||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | 481,411 | 59,339 | 422,072 | 4/30/2025 | T-12 | 480,959 | 61,247 | ||||||||||
| 24.064 | Property | 1 | 91-250 Komohana | 364,635 | 96,171 | 268,464 | 4/30/2025 | T-12 | 360,820 | 94,093 | ||||||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | 398,531 | 204,474 | 194,056 | 4/30/2025 | T-12 | 390,493 | 206,261 | ||||||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | 355,379 | 101,118 | 254,261 | 4/30/2025 | T-12 | 350,899 | 97,777 | ||||||||||
| 24.067 | Property | 1 | 91-300 Hanua | 502,739 | 125,791 | 376,948 | 4/30/2025 | T-12 | 492,591 | 131,494 | ||||||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | 533,669 | 165,947 | 367,722 | 4/30/2025 | T-12 | 498,729 | 163,161 | ||||||||||
| 24.069 | Property | 1 | 91-259 Olai | 407,772 | 166,153 | 241,619 | 4/30/2025 | T-12 | 380,182 | 164,921 | ||||||||||
| 24.070 | Property | 1 | 2 Tower Drive | 463,143 | 129,298 | 333,845 | 4/30/2025 | T-12 | 461,484 | 130,850 | ||||||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | 348,418 | 92,457 | 255,961 | 4/30/2025 | T-12 | 348,278 | 92,976 | ||||||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | 459,771 | 166,571 | 293,200 | 4/30/2025 | T-12 | 452,752 | 165,798 | ||||||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | 335,009 | 188,936 | 146,073 | 4/30/2025 | T-12 | 331,791 | 190,987 | ||||||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | 405,078 | 88,399 | 316,679 | 4/30/2025 | T-12 | 399,988 | 86,148 | ||||||||||
| 24.075 | Property | 1 | 1230 West 171st Street | 413,739 | 47,424 | 366,316 | 4/30/2025 | T-12 | 453,257 | 126,010 | ||||||||||
| 24.076 | Property | 1 | 91-400 Komohana | 290,086 | 102,706 | 187,380 | 4/30/2025 | T-12 | 285,368 | 99,600 | ||||||||||
| 24.077 | Property | 1 | 91-265 Hanua | 284,018 | 79,998 | 204,021 | 4/30/2025 | T-12 | 281,493 | 81,420 | ||||||||||
| 24.078 | Property | 1 | 91-255 Hanua | 289,208 | 81,892 | 207,316 | 4/30/2025 | T-12 | 284,565 | 78,688 | ||||||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | 398,115 | 39,250 | 358,865 | 4/30/2025 | T-12 | 398,115 | 40,140 | ||||||||||
| 24.080 | Property | 1 | 209 South Bud Street | 493,220 | 110,731 | 382,489 | 4/30/2025 | T-12 | 491,753 | 110,277 | ||||||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | 297,048 | 91,184 | 205,864 | 4/30/2025 | T-12 | 295,917 | 90,280 | ||||||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | 376,991 | 79,766 | 297,225 | 4/30/2025 | T-12 | 376,306 | 79,012 | ||||||||||
| 24.083 | Property | 1 | 91-218 Olai | 254,906 | 86,415 | 168,492 | 4/30/2025 | T-12 | 250,248 | 82,552 | ||||||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | 590,096 | 111,737 | 478,359 | 4/30/2025 | T-12 | 433,542 | 109,391 | ||||||||||
| 24.085 | Property | 1 | 91-210 Kauhi | 291,980 | 92,112 | 199,868 | 4/30/2025 | T-12 | 292,176 | 92,161 | ||||||||||
| 24.086 | Property | 1 | 435 SE 70th Street | 287,806 | 35,627 | 252,178 | 4/30/2025 | T-12 | 285,442 | 38,652 | ||||||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | 159,657 | 108,918 | 50,739 | 4/30/2025 | T-12 | 243,878 | 89,521 | ||||||||||
| 24.088 | Property | 1 | 91-210 Olai | 225,085 | 55,069 | 170,016 | 4/30/2025 | T-12 | 222,460 | 55,246 | ||||||||||
| 24.089 | Property | 1 | 91-95 Hanua | 176,657 | 51,734 | 124,922 | 4/30/2025 | T-12 | 174,793 | 52,180 | ||||||||||
| 24.090 | Property | 1 | 91-083 Hanua | 174,094 | 56,891 | 117,203 | 4/30/2025 | T-12 | 172,568 | 57,171 | ||||||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | 211,638 | 34,043 | 177,595 | 4/30/2025 | T-12 | 211,638 | 37,119 | ||||||||||
| 24.092 | Property | 1 | 91-119 Olai | 248,093 | 34,151 | 213,942 | 4/30/2025 | T-12 | 247,960 | 34,348 | ||||||||||
| 24.093 | Property | 1 | 3425 Maple Drive | 291,071 | 109,155 | 181,916 | 4/30/2025 | T-12 | 279,112 | 110,698 | ||||||||||
| 24.094 | Property | 1 | 91-174 Olai | 201,211 | 52,599 | 148,612 | 4/30/2025 | T-12 | 197,974 | 53,079 | ||||||||||
| 24.095 | Property | 1 | 5156 American Road | 206,965 | 45,881 | 161,084 | 4/30/2025 | T-12 | 204,951 | 43,421 | ||||||||||
| 24.096 | Property | 1 | 91-252 Kauhi | 150,693 | 50,760 | 99,932 | 4/30/2025 | T-12 | 149,100 | 51,079 | ||||||||||
| 24.097 | Property | 1 | 91-349 Kauhi | 148,450 | 58,649 | 89,801 | 4/30/2025 | T-12 | 147,443 | 59,305 | ||||||||||
| 24.098 | Property | 1 | 91-175 Olai | 120,024 | 38,608 | 81,416 | 4/30/2025 | T-12 | 119,022 | 38,983 | ||||||||||
| 24.099 | Property | 1 | 91-087 Hanua | 73,303 | 28,726 | 44,576 | 4/30/2025 | T-12 | 72,876 | 28,968 | ||||||||||
| 24.100 | Property | 1 | 91-171 Olai | 68,712 | 26,139 | 42,573 | 4/30/2025 | T-12 | 68,194 | 26,434 | ||||||||||
| 24.101 | Property | 1 | 91-410 Komohana | 65,404 | 24,048 | 41,356 | 4/30/2025 | T-12 | 64,890 | 24,320 | ||||||||||
| 24.102 | Property | 1 | 91-416 Komohana | 85,122 | 29,391 | 55,731 | 4/30/2025 | T-12 | 84,446 | 29,679 | ||||||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | 2 | 6 | 8/6/2025 | NAP | 7/6/2030 | NAP | 0 | 0 | L(26),D(27),O(7) | 1,620,350 | 842,075 | 778,275 | 4/30/2025 | T-12 | 1,425,383 | 834,056 |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 0 | 6 | 10/6/2025 | NAP | 9/6/2030 | NAP | 0 | 0 | L(24),YM1(31),O(5) | 577,173 | 189,918 | 387,255 | 4/30/2025 | T-12 | 567,565 | 184,715 |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 6 | 6 | 4/6/2025 | NAP | 3/6/2030 | NAP | 6 | 0 | L(30),D(25),O(5) | 25,077,129 | 12,274,774 | 12,802,355 | 12/31/2024 | T-12 | 27,060,997 | 12,085,752 |
| A-1-8 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Third Most Recent Description |
Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) |
| 17 | |||||||||||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 17,313,508 | 12/31/2024 | T-12 | 31,605,097 | 16,076,190 | 15,528,907 | 12/31/2023 | T-12 | 94.7% | 36,402,924 | 16,332,560 | 20,070,365 | 0 | 0 | 20,070,365 |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | 10,009,875 | 12/31/2024 | T-12 | 24,055,382 | 14,483,650 | 9,571,732 | 12/31/2023 | T-12 | 73.8% | 25,159,375 | 14,974,278 | 10,185,098 | 1,006,375 | 0 | 9,178,723 |
| 2.001 | Property | 1 | Wayfarer San Diego | 5,060,955 | 12/31/2024 | T-12 | 9,436,279 | 5,321,181 | 4,115,098 | 12/31/2023 | T-12 | 66.2% | 10,937,614 | 5,916,260 | 5,021,353 | 437,505 | 0 | 4,583,849 | |
| 2.002 | Property | 1 | Sandcastle Inn | 3,001,617 | 12/31/2024 | T-12 | 6,783,404 | 4,005,909 | 2,777,495 | 12/31/2023 | T-12 | 81.1% | 7,323,381 | 4,104,275 | 3,219,105 | 292,935 | 0 | 2,926,170 | |
| 2.003 | Property | 1 | Kinney Venice Beach | 1,125,627 | 12/31/2024 | T-12 | 4,916,749 | 3,146,643 | 1,770,106 | 12/31/2023 | T-12 | 75.8% | 4,063,973 | 2,988,106 | 1,075,868 | 162,559 | 0 | 913,309 | |
| 2.004 | Property | 1 | Inn at Venice Beach | 821,676 | 12/31/2024 | T-12 | 2,918,950 | 2,009,917 | 909,034 | 12/31/2023 | T-12 | 80.5% | 2,834,407 | 1,965,636 | 868,771 | 113,376 | 0 | 755,395 | |
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 96.4% | 18,030,540 | 6,620,194 | 11,410,346 | 103,652 | 0 | 11,306,694 |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | 3,114,170 | 12/31/2024 | T-12 | 7,250,888 | 4,105,885 | 3,145,003 | 12/31/2023 | T-12 | 92.2% | 7,517,753 | 2,839,647 | 4,678,106 | 130,000 | 0 | 4,548,106 |
| 4.001 | Property | 1 | Legacy at Westchase | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 4.002 | Property | 1 | Providence at Heights | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | |
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 20,930,217 | 12/31/2024 | T-12 | 33,913,899 | 13,329,546 | 20,584,353 | 12/31/2023 | T-12 | 93.7% | 34,303,091 | 13,313,358 | 20,989,733 | 196,293 | 712,570 | 20,080,870 |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 63,072,063 | 12/31/2024 | T-12 | 109,672,924 | 32,467,786 | 77,205,139 | 12/31/2023 | T-12 | 95.0% | 124,653,510 | 32,447,856 | 92,205,654 | 283,620 | 0 | 91,922,034 |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 6,587,686 | 12/31/2024 | T-12 | 9,368,189 | 2,876,371 | 6,491,818 | 12/31/2023 | T-12 | 96.8% | 10,171,008 | 3,238,723 | 6,932,285 | 89,886 | 34,560 | 6,807,839 |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | 1,144,089 | 12/31/2024 | T-12 | 1,592,177 | 397,125 | 1,195,052 | 12/31/2023 | T-12 | 97.0% | 1,649,058 | 459,328 | 1,189,730 | 10,487 | 1,750 | 1,177,493 | |
| 7.002 | Property | 1 | 210 Rivington Street | 906,645 | 12/31/2024 | T-12 | 1,215,791 | 312,650 | 903,141 | 12/31/2023 | T-12 | 97.0% | 1,258,555 | 341,945 | 916,610 | 7,920 | 4,400 | 904,290 | |
| 7.003 | Property | 1 | 19 Stanton Street | 624,070 | 12/31/2024 | T-12 | 882,963 | 226,863 | 656,100 | 12/31/2023 | T-12 | 97.0% | 863,141 | 256,816 | 606,326 | 4,393 | 3,200 | 598,733 | |
| 7.004 | Property | 1 | 76 East 1st Street | 628,699 | 12/31/2024 | T-12 | 859,960 | 273,762 | 586,198 | 12/31/2023 | T-12 | 97.0% | 883,892 | 274,661 | 609,232 | 6,188 | 2,850 | 600,194 | |
| 7.005 | Property | 1 | 120 Orchard Street | 336,053 | 12/31/2024 | T-12 | 510,070 | 261,798 | 248,272 | 12/31/2023 | T-12 | 97.0% | 808,545 | 265,257 | 543,288 | 6,871 | 3,600 | 532,817 | |
| 7.006 | Property | 1 | 624 East 11th Street | 491,185 | 12/31/2024 | T-12 | 744,084 | 228,617 | 515,468 | 12/31/2023 | T-12 | 97.0% | 765,425 | 265,754 | 499,671 | 9,825 | 0 | 489,846 | |
| 7.007 | Property | 1 | 203 Chrystie Street | 453,699 | 12/31/2024 | T-12 | 713,745 | 248,510 | 465,235 | 12/31/2023 | T-12 | 97.0% | 758,887 | 254,824 | 504,064 | 6,255 | 2,100 | 495,709 | |
| 7.008 | Property | 1 | 244 East Houston Street | 329,743 | 12/31/2024 | T-12 | 522,134 | 219,151 | 302,983 | 12/31/2023 | T-12 | 97.0% | 709,833 | 234,403 | 475,430 | 6,038 | 1,800 | 467,592 | |
| 7.009 | Property | 1 | 15 Stanton Street | 442,025 | 12/31/2024 | T-12 | 607,005 | 168,551 | 438,453 | 12/31/2023 | T-12 | 93.6% | 642,263 | 176,543 | 465,720 | 4,138 | 1,500 | 460,082 | |
| 7.010 | Property | 1 | 126 East 7th Street | 392,567 | 12/31/2024 | T-12 | 604,626 | 200,248 | 404,378 | 12/31/2023 | T-12 | 97.0% | 623,195 | 232,799 | 390,396 | 6,067 | 1,800 | 382,529 | |
| 7.011 | Property | 1 | 2848 Brighton 7th Street | 456,329 | 12/31/2024 | T-12 | 593,805 | 170,498 | 423,307 | 12/31/2023 | T-12 | 97.0% | 632,960 | 280,733 | 352,227 | 18,758 | 2,600 | 330,869 | |
| 7.012 | Property | 1 | 17 Stanton Street | 261,545 | 12/31/2024 | T-12 | 400,331 | 148,844 | 251,487 | 12/31/2023 | T-12 | 97.0% | 410,614 | 162,405 | 248,209 | 2,227 | 800 | 245,182 | |
| 7.013 | Property | 1 | 1111 Flatbush Avenue | 121,036 | 12/31/2024 | T-12 | 121,500 | 19,755 | 101,745 | 12/31/2023 | T-12 | 100.0% | 164,638 | 33,255 | 131,383 | 720 | 8,160 | 122,503 | |
| 8 | Loan | 1 | 170 53rd Street | 2,785,756 | 12/31/2024 | T-12 | 4,137,894 | 1,512,072 | 2,625,822 | 12/31/2023 | T-12 | 95.0% | 4,589,427 | 1,720,342 | 2,869,085 | 21,556 | 148,229 | 2,699,301 | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 1,666,498 | 12/31/2024 | T-12 | 2,013,941 | 810,782 | 1,203,159 | 12/31/2023 | T-12 | 95.0% | 2,913,171 | 882,204 | 2,030,967 | 50,531 | 0 | 1,980,436 |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 2,692,361 | 586,492 | 2,105,869 | 12,594 | 62,969 | 2,030,306 |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 3,802,427 | 12/31/2024 | T-12 | 20,373,282 | 15,885,106 | 4,488,176 | 12/31/2023 | T-12 | 46.3% | 20,465,111 | 16,546,704 | 3,918,407 | 818,604 | 0 | 3,099,803 |
| 12 | Loan | 1 | Courtyard Boise | 2,556,505 | 12/31/2024 | T-12 | 7,412,152 | 4,697,564 | 2,714,588 | 12/31/2023 | T-12 | 74.7% | 7,734,463 | 4,768,037 | 2,966,426 | 309,379 | 0 | 2,657,047 | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 2,534,842 | 12/31/2024 | T-12 | NAV | NAV | NAV | NAV | NAV | 95.0% | 6,258,647 | 642,914 | 5,615,732 | 38,550 | 4,000 | 5,573,182 |
| 14 | Loan | 23 | 1 | One Jackson Square | 1,354,514 | 12/31/2024 | T-12 | 2,043,375 | 618,451 | 1,424,924 | 12/31/2023 | T-12 | 97.0% | 2,134,192 | 643,088 | 1,491,103 | 3,021 | 57,621 | 1,430,461 |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 2,328,536 | 12/31/2024 | T-12 | 5,438,379 | 3,267,530 | 2,170,848 | 12/31/2023 | T-12 | 63.7% | 5,499,311 | 3,256,184 | 2,243,127 | 219,972 | 0 | 2,023,155 |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 4,337,155 | 1,293,246 | 3,043,910 | 22,250 | 0 | 3,021,660 |
| 17 | Loan | 31 | 1 | 330 Melrose | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 97.0% | 1,505,331 | 262,515 | 1,242,816 | 13,500 | 0 | 1,229,316 |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 2,263,285 | 12/31/2024 | T-12 | 6,492,264 | 4,984,744 | 1,507,520 | 12/31/2023 | T-12 | 94.7% | 7,725,624 | 5,379,721 | 2,345,903 | 309,025 | 0 | 2,036,878 |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,955,666 | 459,596 | 1,496,070 | 37,209 | 58,299 | 1,400,562 |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 1,727,749 | 390,605 | 1,337,144 | 33,055 | 51,414 | 1,252,675 | |
| 19.002 | Property | 1 | 10 John Walsh Boulevard | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 95.0% | 227,917 | 68,991 | 158,926 | 4,154 | 6,885 | 147,888 | |
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 1,288,567 | 12/31/2023 | T-12 | 3,112,612 | 1,716,441 | 1,396,171 | 12/31/2022 | T-12 | 80.4% | 3,732,882 | 1,779,000 | 1,953,882 | 43,313 | 284,558 | 1,626,010 |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAV | NAV | NAV | NAV | NAV | NAV | NAV | NAV | 96.9% | 961,781 | 154,595 | 807,185 | 3,825 | 1,261 | 802,099 |
| 22 | Loan | 23, 25 | 1 | Old Seward | 1,252,327 | 12/31/2024 | T-12 | 1,619,089 | 481,139 | 1,137,950 | 12/31/2023 | T-12 | 95.0% | 1,770,830 | 546,046 | 1,224,784 | 29,744 | 102,565 | 1,092,475 |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 5,891,023 | 12/31/2024 | T-12 | 8,294,359 | 2,904,901 | 5,389,457 | 12/31/2023 | T-12 | 79.3% | 12,092,176 | 3,804,601 | 8,287,574 | 144,184 | 218,538 | 7,924,853 |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | 80,362,857 | 12/31/2024 | T-12 | 106,146,461 | 23,492,800 | 82,653,662 | 12/31/2023 | T-12 | 82.9% | 109,122,615 | 24,773,246 | 84,349,369 | 2,541,179 | 1,905,885 | 79,902,305 |
| 24.001 | Property | 1 | 996 Paragon Way | 4,049,169 | 12/31/2024 | T-12 | 3,291,254 | 255,484 | 3,035,770 | 12/31/2023 | T-12 | 100.0% | 5,869,214 | 344,439 | 5,524,775 | 189,005 | 141,753 | 5,194,017 | |
| 24.002 | Property | 1 | 91-399 Kauhi | 100,751 | 12/31/2024 | T-12 | 2,905,835 | 658,666 | 2,247,170 | 12/31/2023 | T-12 | 0.5% | 20,532 | 666,448 | (645,916) | 0 | 0 | (645,916) | |
| 24.003 | Property | 1 | 11224 Will Walker Road | 3,087,618 | 12/31/2024 | T-12 | 3,677,395 | 630,080 | 3,047,315 | 12/31/2023 | T-12 | 100.0% | 3,954,274 | 613,308 | 3,340,965 | 105,914 | 79,435 | 3,155,617 | |
| 24.004 | Property | 1 | 10450 Doral Boulevard | 2,235,622 | 12/31/2024 | T-12 | 2,264,934 | 106,957 | 2,157,977 | 12/31/2023 | T-12 | 100.0% | 2,438,872 | 102,706 | 2,336,166 | 48,057 | 36,042 | 2,252,067 | |
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 3,061,587 | 12/31/2024 | T-12 | 2,863,522 | 179,918 | 2,683,604 | 12/31/2023 | T-12 | 100.0% | 3,463,099 | 177,615 | 3,285,484 | 151,990 | 113,993 | 3,019,502 | |
| 24.006 | Property | 1 | 32150 Just Imagine Drive | 2,829,993 | 12/31/2024 | T-12 | 2,923,320 | 138,220 | 2,785,100 | 12/31/2023 | T-12 | 100.0% | 3,030,795 | 128,555 | 2,902,240 | 128,970 | 96,728 | 2,676,543 | |
| 24.007 | Property | 1 | 6850 Weber Boulevard | 2,580,086 | 12/31/2024 | T-12 | 3,530,055 | 982,667 | 2,547,388 | 12/31/2023 | T-12 | 100.0% | 3,581,948 | 977,856 | 2,604,092 | 53,064 | 39,798 | 2,511,230 | |
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 2,217,960 | 12/31/2024 | T-12 | 3,037,835 | 880,636 | 2,157,199 | 12/31/2023 | T-12 | 100.0% | 3,188,164 | 889,027 | 2,299,137 | 79,888 | 59,916 | 2,159,333 | |
| 24.009 | Property | 1 | 27200 SW 127th Avenue | 2,234,084 | 12/31/2024 | T-12 | 2,785,835 | 790,646 | 1,995,188 | 12/31/2023 | T-12 | 100.0% | 2,773,877 | 762,963 | 2,010,913 | 47,551 | 35,663 | 1,927,699 | |
| 24.010 | Property | 1 | 7410 Magi Road | 1,937,391 | 12/31/2024 | T-12 | 2,617,185 | 949,341 | 1,667,844 | 12/31/2023 | T-12 | 100.0% | 2,517,764 | 253,922 | 2,263,842 | 60,480 | 45,360 | 2,158,002 | |
| 24.011 | Property | 1 | 2375 East Newlands Road | 1,386,763 | 12/31/2024 | T-12 | 1,699,095 | 356,749 | 1,342,346 | 12/31/2023 | T-12 | 100.0% | 2,415,904 | 392,307 | 2,023,597 | 67,500 | 50,625 | 1,905,472 | |
| 24.012 | Property | 1 | 3800 Midlink Drive | 2,269,818 | 12/31/2024 | T-12 | 2,282,192 | 105,332 | 2,176,860 | 12/31/2023 | T-12 | 100.0% | 2,510,592 | 110,897 | 2,399,696 | 31,699 | 23,775 | 2,344,222 | |
| 24.013 | Property | 1 | 13509 Waterworks Street | 1,880,604 | 12/31/2024 | T-12 | 2,689,568 | 815,819 | 1,873,749 | 12/31/2023 | T-12 | 100.0% | 2,691,349 | 813,412 | 1,877,937 | 60,972 | 45,729 | 1,771,236 | |
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 1,390,329 | 12/31/2024 | T-12 | 1,521,425 | 150,042 | 1,371,383 | 12/31/2023 | T-12 | 100.0% | 2,814,543 | 231,358 | 2,583,185 | 78,794 | 59,096 | 2,445,295 | |
| 24.015 | Property | 1 | 91-141 Kalaeloa | 1,723,463 | 12/31/2024 | T-12 | 2,157,598 | 471,823 | 1,685,775 | 12/31/2023 | T-12 | 100.0% | 2,384,076 | 579,987 | 1,804,089 | 0 | 0 | 1,804,089 | |
| 24.016 | Property | 1 | 9860 West Buckeye Road | 1,317,376 | 12/31/2024 | T-12 | 1,739,793 | 435,847 | 1,303,946 | 12/31/2023 | T-12 | 100.0% | 1,925,372 | 491,060 | 1,434,312 | 57,609 | 43,207 | 1,333,496 | |
| 24.017 | Property | 1 | 125 North Troy Hill Road | 1,731,110 | 12/31/2024 | T-12 | 2,210,158 | 485,162 | 1,724,996 | 12/31/2023 | T-12 | 100.0% | 2,465,056 | 496,502 | 1,968,554 | 45,040 | 33,780 | 1,889,735 | |
| 24.018 | Property | 1 | 11900 Trolley Lane | 1,359,210 | 12/31/2024 | T-12 | 1,793,442 | 436,265 | 1,357,177 | 12/31/2023 | T-12 | 100.0% | 1,801,638 | 401,120 | 1,400,518 | 29,776 | 22,332 | 1,348,410 | |
| 24.019 | Property | 1 | 11501 Wilkinson Drive | 1,398,303 | 12/31/2024 | T-12 | 1,784,335 | 486,828 | 1,297,508 | 12/31/2023 | T-12 | 100.0% | 2,032,496 | 634,058 | 1,398,438 | 28,840 | 21,630 | 1,347,968 | |
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | 1,573,347 | 12/31/2024 | T-12 | 1,691,543 | 121,983 | 1,569,560 | 12/31/2023 | T-12 | 100.0% | 1,808,086 | 106,693 | 1,701,393 | 67,592 | 50,694 | 1,583,107 | |
| 24.021 | Property | 1 | 5001 West Delbridge Street | 1,355,109 | 12/31/2024 | T-12 | 1,435,311 | 104,155 | 1,331,156 | 12/31/2023 | T-12 | 100.0% | 1,517,778 | 107,988 | 1,409,790 | 33,434 | 25,076 | 1,351,280 | |
| 24.022 | Property | 1 | 91-238 Kauhi | 1,245,877 | 12/31/2024 | T-12 | 1,551,520 | 330,806 | 1,220,714 | 12/31/2023 | T-12 | 100.0% | 1,665,010 | 354,752 | 1,310,258 | 17,063 | 12,798 | 1,280,397 | |
| 24.023 | Property | 1 | 1892 Anfield Road | 1,231,612 | 12/31/2024 | T-12 | 1,697,438 | 491,223 | 1,206,215 | 12/31/2023 | T-12 | 100.0% | 1,715,916 | 476,992 | 1,238,924 | 24,337 | 18,252 | 1,196,335 | |
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | 1,476,121 | 12/31/2024 | T-12 | 4,123,674 | 954,762 | 3,168,913 | 12/31/2023 | T-12 | 0.0% | 0 | 1,230,119 | (1,230,119) | 106,954 | 80,215 | (1,417,288) | |
| 24.025 | Property | 1 | 955 Aeroplaza Drive | 1,110,979 | 12/31/2024 | T-12 | 1,031,667 | 225,073 | 806,594 | 12/31/2023 | T-12 | 100.0% | 1,417,930 | 274,899 | 1,143,031 | 25,012 | 18,759 | 1,099,260 | |
| 24.026 | Property | 1 | 3155 Grissom Parkway | 1,061,385 | 12/31/2024 | T-12 | 1,266,453 | 203,312 | 1,063,141 | 12/31/2023 | T-12 | 100.0% | 1,390,856 | 208,850 | 1,182,006 | 28,828 | 21,621 | 1,131,558 | |
| 24.027 | Property | 1 | 3502 Enterprise Avenue | 1,138,152 | 12/31/2024 | T-12 | 1,361,072 | 252,933 | 1,108,139 | 12/31/2023 | T-12 | 100.0% | 1,466,281 | 257,694 | 1,208,587 | 46,270 | 34,703 | 1,127,614 | |
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 955,096 | 12/31/2024 | T-12 | 1,458,083 | 488,595 | 969,488 | 12/31/2023 | T-12 | 100.0% | 1,554,429 | 533,346 | 1,021,084 | 19,437 | 14,578 | 987,068 | |
| 24.029 | Property | 1 | 700 Marine Drive | 916,538 | 12/31/2024 | T-12 | 842,547 | 71,497 | 771,050 | 12/31/2023 | T-12 | 100.0% | 1,204,613 | 81,108 | 1,123,505 | 40,196 | 30,147 | 1,053,162 | |
| 24.030 | Property | 1 | 3245 Henry Road | 1,372,841 | 12/31/2024 | T-12 | 1,894,953 | 251,645 | 1,643,308 | 12/31/2023 | T-12 | 100.0% | 1,460,632 | 239,921 | 1,220,711 | 26,230 | 19,673 | 1,174,808 | |
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | 979,558 | 12/31/2024 | T-12 | 1,272,418 | 293,067 | 979,351 | 12/31/2023 | T-12 | 100.0% | 1,406,998 | 317,077 | 1,089,921 | 31,668 | 23,751 | 1,034,502 | |
| 24.032 | Property | 1 | 2482 Century Drive | 810,523 | 12/31/2024 | T-12 | 1,222,255 | 418,599 | 803,656 | 12/31/2023 | T-12 | 100.0% | 1,779,223 | 485,100 | 1,294,123 | 50,000 | 37,500 | 1,206,623 | |
| 24.033 | Property | 1 | 158 West Yard Road | 1,141,341 | 12/31/2024 | T-12 | 1,673,892 | 595,805 | 1,078,087 | 12/31/2023 | T-12 | 100.0% | 1,738,587 | 558,993 | 1,179,595 | 70,800 | 53,100 | 1,055,695 | |
| 24.034 | Property | 1 | 55 Commerce Avenue | 1,115,475 | 12/31/2024 | T-12 | 1,356,463 | 397,716 | 958,747 | 12/31/2023 | T-12 | 100.0% | 1,576,348 | 407,388 | 1,168,960 | 25,000 | 18,750 | 1,125,210 | |
| 24.035 | Property | 1 | 1415 West Commerce Way | 1,068,664 | 12/31/2024 | T-12 | 1,308,384 | 263,059 | 1,045,325 | 12/31/2023 | T-12 | 100.0% | 1,330,665 | 276,453 | 1,054,212 | 44,400 | 33,300 | 976,512 | |
| 24.036 | Property | 1 | 1095 South 4800 West | (420,798) | 12/31/2024 | T-12 | 1,106,860 | 306,814 | 800,046 | 12/31/2023 | T-12 | 0.0% | 0 | 414,083 | (414,083) | 30,060 | 22,545 | (466,688) | |
| 24.037 | Property | 1 | 950 Bennett Road | 612,505 | 12/31/2024 | T-12 | 852,711 | 292,443 | 560,267 | 12/31/2023 | T-12 | 100.0% | 893,514 | 254,381 | 639,133 | 22,124 | 16,593 | 600,416 | |
| 24.038 | Property | 1 | 985 Kershaw Street | 721,210 | 12/31/2024 | T-12 | 771,765 | 52,821 | 718,945 | 12/31/2023 | T-12 | 100.0% | 771,955 | 44,761 | 727,195 | 13,947 | 10,460 | 702,788 | |
| 24.039 | Property | 1 | 1990 Hood Road | 959,117 | 12/31/2024 | T-12 | 1,285,197 | 344,311 | 940,886 | 12/31/2023 | T-12 | 100.0% | 1,348,863 | 348,927 | 999,936 | 38,000 | 28,500 | 933,436 | |
| 24.040 | Property | 1 | 17200 Manchac Park Lane | 922,829 | 12/31/2024 | T-12 | 964,995 | 142,145 | 822,851 | 12/31/2023 | T-12 | 100.0% | 1,141,925 | 139,966 | 1,001,959 | 25,029 | 18,772 | 958,158 | |
| 24.041 | Property | 1 | 7409 Magi Road | 714,085 | 12/31/2024 | T-12 | 1,093,392 | 365,490 | 727,902 | 12/31/2023 | T-12 | 100.0% | 1,232,228 | 385,054 | 847,174 | 18,355 | 13,766 | 815,052 | |
| 24.042 | Property | 1 | 91-329 Kauhi | 552,577 | 12/31/2024 | T-12 | 983,331 | 365,109 | 618,221 | 12/31/2023 | T-12 | 87.9% | 991,014 | 384,760 | 606,254 | 9,554 | 7,165 | 589,534 | |
| 24.043 | Property | 1 | 1985 International Way | 731,146 | 12/31/2024 | T-12 | 927,174 | 200,854 | 726,320 | 12/31/2023 | T-12 | 100.0% | 944,739 | 192,195 | 752,544 | 37,880 | 28,410 | 686,254 | |
| 24.044 | Property | 1 | 200 Orange Point Drive | 790,128 | 12/31/2024 | T-12 | 1,119,470 | 354,129 | 765,341 | 12/31/2023 | T-12 | 100.0% | 1,300,769 | 396,840 | 903,929 | 25,012 | 18,759 | 860,158 | |
| 24.045 | Property | 1 | 91-241 Kalaeloa | 722,576 | 12/31/2024 | T-12 | 932,662 | 218,476 | 714,186 | 12/31/2023 | T-12 | 100.0% | 945,967 | 233,734 | 712,233 | 9,000 | 6,750 | 696,483 |
| A-1-9 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 | Third Most Recent Description |
Underwritten Economic Occupancy (%) | Underwritten EGI ($) | Underwritten Expenses ($) | Underwritten Net Operating Income ($) | Underwritten Replacement / FF&E Reserve ($) | Underwritten TI / LC ($) | Underwritten Net Cash Flow ($) |
| 17 | |||||||||||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | 825,918 | 12/31/2024 | T-12 | 867,483 | 63,120 | 804,364 | 12/31/2023 | T-12 | 100.0% | 911,625 | 57,355 | 854,270 | 27,500 | 20,625 | 806,145 | |
| 24.047 | Property | 1 | 2820 State Highway 31 | 711,950 | 12/31/2024 | T-12 | 824,317 | 92,578 | 731,739 | 12/31/2023 | T-12 | 100.0% | 855,007 | 101,942 | 753,065 | 11,856 | 8,892 | 732,316 | |
| 24.048 | Property | 1 | 8000 Mid America Blvd. | 723,573 | 12/31/2024 | T-12 | 774,934 | 63,939 | 710,995 | 12/31/2023 | T-12 | 100.0% | 966,125 | 95,115 | 871,010 | 22,072 | 16,554 | 832,384 | |
| 24.049 | Property | 1 | 14257 E. Easter Avenue | 557,534 | 12/31/2024 | T-12 | 826,674 | 275,571 | 551,103 | 12/31/2023 | T-12 | 100.0% | 878,903 | 276,485 | 602,418 | 13,973 | 10,480 | 577,965 | |
| 24.050 | Property | 1 | 91-080 Hanua | 426,656 | 12/31/2024 | T-12 | 581,888 | 414,411 | 167,477 | 12/31/2023 | T-12 | 100.0% | 696,385 | 236,432 | 459,954 | 0 | 0 | 459,954 | |
| 24.051 | Property | 1 | 3736 Salisbury Road | 490,249 | 12/31/2024 | T-12 | 755,235 | 284,517 | 470,718 | 12/31/2023 | T-12 | 100.0% | 535,986 | 43,752 | 492,234 | 19,177 | 14,382 | 458,675 | |
| 24.052 | Property | 1 | 91-027 Kaomi Loop | (20,616) | 12/31/2024 | T-12 | 84,049 | 231,898 | (147,849) | 12/31/2023 | T-12 | 100.0% | 180,994 | 186,424 | (5,430) | 0 | 0 | (5,430) | |
| 24.053 | Property | 1 | 150 Greenhorn Drive | 511,726 | 12/31/2024 | T-12 | 603,081 | 123,886 | 479,195 | 12/31/2023 | T-12 | 100.0% | 685,272 | 142,702 | 542,569 | 10,840 | 8,130 | 523,600 | |
| 24.054 | Property | 1 | 7130 Q Street | 536,738 | 12/31/2024 | T-12 | 541,460 | 122,197 | 419,263 | 12/31/2023 | T-12 | 100.0% | 647,420 | 42,021 | 605,400 | 17,823 | 13,367 | 574,210 | |
| 24.055 | Property | 1 | 235 Great Pond Road | 508,060 | 12/31/2024 | T-12 | 1,301,312 | 91,292 | 1,210,020 | 12/31/2023 | T-12 | 100.0% | 1,715,189 | 1,317,519 | 397,670 | 22,751 | 17,063 | 357,857 | |
| 24.056 | Property | 1 | 510 Production Avenue | 559,599 | 12/31/2024 | T-12 | 657,822 | 102,264 | 555,558 | 12/31/2023 | T-12 | 100.0% | 681,228 | 97,213 | 584,015 | 17,778 | 13,334 | 552,904 | |
| 24.057 | Property | 1 | 91-150 Kaomi Loop | 328,769 | 12/31/2024 | T-12 | 470,508 | 149,881 | 320,627 | 12/31/2023 | T-12 | 100.0% | 548,697 | 210,480 | 338,217 | 0 | 0 | 338,217 | |
| 24.058 | Property | 1 | 4501 Industrial Drive | 438,221 | 12/31/2024 | T-12 | 501,923 | 95,434 | 406,489 | 12/31/2023 | T-12 | 100.0% | 557,490 | 95,846 | 461,645 | 12,842 | 9,632 | 439,171 | |
| 24.059 | Property | 1 | 91-222 Olai | 378,032 | 12/31/2024 | T-12 | 496,692 | 141,402 | 355,290 | 12/31/2023 | T-12 | 100.0% | 596,191 | 169,996 | 426,195 | 0 | 0 | 426,195 | |
| 24.060 | Property | 1 | 2580 Technology Drive | 492,099 | 12/31/2024 | T-12 | 545,188 | 63,445 | 481,743 | 12/31/2023 | T-12 | 100.0% | 587,427 | 58,769 | 528,658 | 17,825 | 13,368 | 497,465 | |
| 24.061 | Property | 1 | 301 Commerce Drive | 472,682 | 12/31/2024 | T-12 | 571,834 | 109,807 | 462,027 | 12/31/2023 | T-12 | 100.0% | 626,100 | 126,328 | 499,772 | 15,052 | 11,289 | 473,430 | |
| 24.062 | Property | 1 | 590 Assembly Court | 439,431 | 12/31/2024 | T-12 | 507,816 | 60,836 | 446,980 | 12/31/2023 | T-12 | 0.0% | 0 | 36,439 | (36,439) | 29,600 | 22,200 | (88,239) | |
| 24.063 | Property | 1 | 7121 South Fifth Avenue | 419,712 | 12/31/2024 | T-12 | 479,612 | 73,219 | 406,393 | 12/31/2023 | T-12 | 100.0% | 508,270 | 61,679 | 446,591 | 6,679 | 5,009 | 434,903 | |
| 24.064 | Property | 1 | 91-250 Komohana | 266,727 | 12/31/2024 | T-12 | 345,504 | 95,470 | 250,034 | 12/31/2023 | T-12 | 100.0% | 402,387 | 111,907 | 290,481 | 0 | 0 | 290,481 | |
| 24.065 | Property | 1 | 91-220 Kalaeloa | 184,232 | 12/31/2024 | T-12 | 422,762 | 184,276 | 238,487 | 12/31/2023 | T-12 | 100.0% | 556,966 | 189,137 | 367,829 | 4,608 | 3,456 | 359,765 | |
| 24.066 | Property | 1 | 91-185 Kalaeloa | 253,121 | 12/31/2024 | T-12 | 338,159 | 98,807 | 239,351 | 12/31/2023 | T-12 | 100.0% | 397,288 | 120,659 | 276,629 | 0 | 0 | 276,629 | |
| 24.067 | Property | 1 | 91-300 Hanua | 361,097 | 12/31/2024 | T-12 | 480,299 | 124,265 | 356,034 | 12/31/2023 | T-12 | 100.0% | 529,629 | 135,159 | 394,470 | 5,664 | 4,248 | 384,558 | |
| 24.068 | Property | 1 | 5501 Providence Hill Drive | 335,568 | 12/31/2024 | T-12 | 480,766 | 166,408 | 314,358 | 12/31/2023 | T-12 | 100.0% | 549,893 | 155,567 | 394,326 | 13,338 | 10,004 | 370,984 | |
| 24.069 | Property | 1 | 91-259 Olai | 215,261 | 12/31/2024 | T-12 | 371,867 | 160,974 | 210,893 | 12/31/2023 | T-12 | 100.0% | 411,617 | 150,755 | 260,862 | 0 | 0 | 260,862 | |
| 24.070 | Property | 1 | 2 Tower Drive | 330,635 | 12/31/2024 | T-12 | 442,396 | 137,619 | 304,776 | 12/31/2023 | T-12 | 100.0% | 465,086 | 131,662 | 333,424 | 12,478 | 9,359 | 311,588 | |
| 24.071 | Property | 1 | 91-064 Kaomi Loop | 255,302 | 12/31/2024 | T-12 | 335,807 | 94,717 | 241,090 | 12/31/2023 | T-12 | 100.0% | 401,069 | 121,915 | 279,154 | 0 | 0 | 279,154 | |
| 24.072 | Property | 1 | 91-202 Kalaeloa | 286,954 | 12/31/2024 | T-12 | 501,342 | 174,375 | 326,967 | 12/31/2023 | T-12 | 100.0% | 550,133 | 187,950 | 362,183 | 16,782 | 12,586 | 332,815 | |
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | 140,804 | 12/31/2024 | T-12 | 323,340 | 192,329 | 131,012 | 12/31/2023 | T-12 | 100.0% | 422,186 | 201,109 | 221,077 | 7,400 | 5,550 | 208,126 | |
| 24.074 | Property | 1 | 91-102 Kaomi Loop | 313,840 | 12/31/2024 | T-12 | 387,540 | 89,557 | 297,982 | 12/31/2023 | T-12 | 100.0% | 472,417 | 105,054 | 367,364 | 0 | 0 | 367,364 | |
| 24.075 | Property | 1 | 1230 West 171st Street | 327,248 | 12/31/2024 | T-12 | 556,497 | 213,507 | 342,991 | 12/31/2023 | T-12 | 100.0% | 631,667 | 231,456 | 400,211 | 8,082 | 6,062 | 386,068 | |
| 24.076 | Property | 1 | 91-400 Komohana | 185,768 | 12/31/2024 | T-12 | 272,834 | 102,048 | 170,786 | 12/31/2023 | T-12 | 100.0% | 344,732 | 123,349 | 221,383 | 0 | 0 | 221,383 | |
| 24.077 | Property | 1 | 91-265 Hanua | 200,074 | 12/31/2024 | T-12 | 299,938 | 85,369 | 214,569 | 12/31/2023 | T-12 | 100.0% | 317,815 | 85,700 | 232,115 | 0 | 0 | 232,115 | |
| 24.078 | Property | 1 | 91-255 Hanua | 205,877 | 12/31/2024 | T-12 | 273,866 | 80,497 | 193,369 | 12/31/2023 | T-12 | 100.0% | 369,758 | 101,652 | 268,106 | 0 | 0 | 268,106 | |
| 24.079 | Property | 1 | 1415 Industrial Drive | 357,976 | 12/31/2024 | T-12 | 398,115 | 50,481 | 347,634 | 12/31/2023 | T-12 | 100.0% | 397,922 | 35,772 | 362,150 | 8,765 | 6,574 | 346,812 | |
| 24.080 | Property | 1 | 209 South Bud Street | 381,476 | 12/31/2024 | T-12 | 479,971 | 108,286 | 371,684 | 12/31/2023 | T-12 | 100.0% | 526,800 | 108,864 | 417,936 | 14,059 | 10,544 | 393,333 | |
| 24.081 | Property | 1 | 91-110 Kaomi Loop | 205,637 | 12/31/2024 | T-12 | 290,785 | 93,103 | 197,683 | 12/31/2023 | T-12 | 100.0% | 317,127 | 101,589 | 215,538 | 0 | 0 | 215,538 | |
| 24.082 | Property | 1 | 3900 NE 6th Street | 297,294 | 12/31/2024 | T-12 | 366,235 | 83,109 | 283,126 | 12/31/2023 | T-12 | 100.0% | 413,000 | 84,078 | 328,922 | 4,862 | 3,647 | 320,414 | |
| 24.083 | Property | 1 | 91-218 Olai | 167,696 | 12/31/2024 | T-12 | 239,566 | 83,246 | 156,320 | 12/31/2023 | T-12 | 100.0% | 293,241 | 108,201 | 185,040 | 0 | 0 | 185,040 | |
| 24.084 | Property | 1 | 5795 Logistics Parkway | 324,151 | 12/31/2024 | T-12 | 436,861 | 110,350 | 326,511 | 12/31/2023 | T-12 | 100.0% | 443,083 | 109,224 | 333,858 | 7,767 | 5,825 | 320,267 | |
| 24.085 | Property | 1 | 91-210 Kauhi | 200,015 | 12/31/2024 | T-12 | 282,168 | 91,658 | 190,511 | 12/31/2023 | T-12 | 100.0% | 349,732 | 94,446 | 255,286 | 3,322 | 2,492 | 249,473 | |
| 24.086 | Property | 1 | 435 SE 70th Street | 246,789 | 12/31/2024 | T-12 | 278,480 | 41,168 | 237,311 | 12/31/2023 | T-12 | 100.0% | 298,000 | 29,836 | 268,164 | 8,000 | 6,000 | 254,164 | |
| 24.087 | Property | 1 | 2902 Gun Club Road | 154,356 | 12/31/2024 | T-12 | 836,989 | 113,436 | 723,553 | 12/31/2023 | T-12 | 0.0% | 0 | 110,923 | (110,923) | 11,872 | 8,904 | (131,698) | |
| 24.088 | Property | 1 | 91-210 Olai | 167,214 | 12/31/2024 | T-12 | 212,813 | 60,562 | 152,251 | 12/31/2023 | T-12 | 100.0% | 246,211 | 57,350 | 188,860 | 0 | 0 | 188,860 | |
| 24.089 | Property | 1 | 91-95 Hanua | 122,613 | 12/31/2024 | T-12 | 166,726 | 57,023 | 109,703 | 12/31/2023 | T-12 | 100.0% | 196,108 | 54,335 | 141,773 | 0 | 0 | 141,773 | |
| 24.090 | Property | 1 | 91-083 Hanua | 115,397 | 12/31/2024 | T-12 | 165,847 | 60,953 | 104,894 | 12/31/2023 | T-12 | 100.0% | 191,858 | 59,352 | 132,506 | 0 | 0 | 132,506 | |
| 24.091 | Property | 1 | 2401 Cram Avenue SE | 174,519 | 12/31/2024 | T-12 | 199,735 | 37,978 | 161,758 | 12/31/2023 | T-12 | 100.0% | 211,638 | 27,453 | 184,185 | 4,332 | 3,249 | 176,603 | |
| 24.092 | Property | 1 | 91-119 Olai | 213,612 | 12/31/2024 | T-12 | 247,377 | 39,787 | 207,590 | 12/31/2023 | T-12 | 100.0% | 265,250 | 36,233 | 229,016 | 0 | 0 | 229,016 | |
| 24.093 | Property | 1 | 3425 Maple Drive | 168,414 | 12/31/2024 | T-12 | 268,090 | 101,143 | 166,946 | 12/31/2023 | T-12 | 100.0% | 291,132 | 107,104 | 184,028 | 5,080 | 3,810 | 175,138 | |
| 24.094 | Property | 1 | 91-174 Olai | 144,895 | 12/31/2024 | T-12 | 188,162 | 57,375 | 130,788 | 12/31/2023 | T-12 | 91.4% | 210,019 | 54,790 | 155,229 | 0 | 0 | 155,229 | |
| 24.095 | Property | 1 | 5156 American Road | 161,530 | 12/31/2024 | T-12 | 187,215 | 32,288 | 154,927 | 12/31/2023 | T-12 | 100.0% | 223,447 | 36,772 | 186,675 | 7,672 | 5,754 | 173,249 | |
| 24.096 | Property | 1 | 91-252 Kauhi | 98,021 | 12/31/2024 | T-12 | 142,171 | 54,850 | 87,321 | 12/31/2023 | T-12 | 100.0% | 158,251 | 52,894 | 105,357 | 0 | 0 | 105,357 | |
| 24.097 | Property | 1 | 91-349 Kauhi | 88,138 | 12/31/2024 | T-12 | 141,811 | 62,254 | 79,557 | 12/31/2023 | T-12 | 100.0% | 159,688 | 61,075 | 98,613 | 0 | 0 | 98,613 | |
| 24.098 | Property | 1 | 91-175 Olai | 80,039 | 12/31/2024 | T-12 | 114,305 | 42,364 | 71,941 | 12/31/2023 | T-12 | 100.0% | 134,075 | 40,828 | 93,247 | 0 | 0 | 93,247 | |
| 24.099 | Property | 1 | 91-087 Hanua | 43,908 | 12/31/2024 | T-12 | 69,308 | 33,675 | 35,633 | 12/31/2023 | T-12 | 100.0% | 83,049 | 29,997 | 53,052 | 0 | 0 | 53,052 | |
| 24.100 | Property | 1 | 91-171 Olai | 41,760 | 12/31/2024 | T-12 | 65,471 | 31,042 | 34,429 | 12/31/2023 | T-12 | 100.0% | 80,602 | 27,540 | 53,062 | 0 | 0 | 53,062 | |
| 24.101 | Property | 1 | 91-410 Komohana | 40,570 | 12/31/2024 | T-12 | 62,359 | 29,222 | 33,137 | 12/31/2023 | T-12 | 100.0% | 77,460 | 25,346 | 52,115 | 0 | 0 | 52,115 | |
| 24.102 | Property | 1 | 91-416 Komohana | 54,766 | 12/31/2024 | T-12 | 81,147 | 34,228 | 46,919 | 12/31/2023 | T-12 | 100.0% | 70,075 | 30,104 | 39,970 | 0 | 0 | 39,970 | |
| 25 | Loan | 17, 23 | 1 | Atrium II | 591,327 | 12/31/2024 | T-12 | 967,407 | 799,669 | 167,738 | 12/31/2023 | T-12 | 86.3% | 1,894,415 | 873,930 | 1,020,486 | 25,330 | 101,321 | 893,835 |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 382,850 | 12/31/2024 | T-12 | 544,406 | 173,094 | 371,312 | 12/31/2023 | T-12 | 95.0% | 564,110 | 177,358 | 386,752 | 5,000 | 0 | 381,752 |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 14,975,245 | 12/31/2023 | T-12 | 24,946,674 | 11,853,447 | 13,093,227 | 12/31/2022 | T-12 | 91.5% | 28,864,102 | 13,042,893 | 15,821,208 | 111,608 | 837,060 | 14,872,540 |
| A-1-10 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | 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) |
| 4, 10, 14 | 4, 10, 14 | 10 | 10 | 19 | 19 | 10, 19 | 10, 19 | 5, 12 | ||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 2.50 | 2.50 | 13.6% | 13.6% | 378,000,000 | As Is | 4/30/2025 | 39.2% | 39.2% | 97.6% | 7/2/2025 | NAP |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | 1.95 | 1.76 | 14.3% | 12.9% | 124,800,000 | As Is | Various | 57.2% | 57.2% | 73.8% | ||
| 2.001 | Property | 1 | Wayfarer San Diego | 63,800,000 | As Is | 6/17/2025 | 66.2% | 6/30/2025 | NAP | |||||||
| 2.002 | Property | 1 | Sandcastle Inn | 36,800,000 | As Is | 6/24/2025 | 81.1% | 6/30/2025 | NAP | |||||||
| 2.003 | Property | 1 | Kinney Venice Beach | 14,500,000 | As Is | 6/23/2025 | 75.8% | 6/30/2025 | NAP | |||||||
| 2.004 | Property | 1 | Inn at Venice Beach | 9,700,000 | As Is | 6/23/2025 | 80.5% | 6/30/2025 | NAP | |||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 1.45 | 1.44 | 11.4% | 11.3% | 160,100,000 | Prospective As Complete and As Stabilized | 5/1/2027 | 62.5% | 62.5% | 95.1% | 8/1/2025 | No |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | 1.44 | 1.40 | 9.3% | 9.0% | 74,000,000 | As Portfolio Hypothetical Encumbered by HFC | 4/18/2025 | 68.2% | 68.2% | 92.5% | ||
| 4.001 | Property | 1 | Legacy at Westchase | 40,400,000 | Hypothetical Encumbered by HFC | 4/18/2025 | 91.7% | 5/14/2025 | NAP | |||||||
| 4.002 | Property | 1 | Providence at Heights | 32,300,000 | Hypothetical Encumbered by HFC | 4/18/2025 | 93.9% | 5/14/2025 | NAP | |||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 1.94 | 1.86 | 14.0% | 13.4% | 274,600,000 | As Is | 4/1/2025 | 54.6% | 54.6% | 93.2% | 5/31/2025 | No |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 3.30 | 3.29 | 16.5% | 16.4% | 1,644,000,000 | As Is with Escrow Reserve | 6/10/2025 | 34.0% | 34.0% | 99.6% | 7/1/2025 | No |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 1.39 | 1.37 | 8.9% | 8.7% | 123,700,000 | As Is | Various | 63.1% | 63.1% | 99.0% | ||
| 7.001 | Property | 1 | 9 & 11 Stanton Street | 20,200,000 | As Is | 6/25/2025 | 97.2% | 7/2/2025 | NAP | |||||||
| 7.002 | Property | 1 | 210 Rivington Street | 16,700,000 | As Is | 6/23/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.003 | Property | 1 | 19 Stanton Street | 11,100,000 | As Is | 6/25/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.004 | Property | 1 | 76 East 1st Street | 10,600,000 | As Is | 6/26/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.005 | Property | 1 | 120 Orchard Street | 10,200,000 | As Is | 6/25/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.006 | Property | 1 | 624 East 11th Street | 9,500,000 | As Is | 6/26/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.007 | Property | 1 | 203 Chrystie Street | 8,600,000 | As Is | 6/24/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.008 | Property | 1 | 244 East Houston Street | 8,100,000 | As Is | 6/26/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.009 | Property | 1 | 15 Stanton Street | 8,600,000 | As Is | 6/25/2025 | 92.3% | 7/2/2025 | NAP | |||||||
| 7.010 | Property | 1 | 126 East 7th Street | 6,900,000 | As Is | 6/26/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | 6,100,000 | As Is | 6/25/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.012 | Property | 1 | 17 Stanton Street | 4,400,000 | As Is | 6/25/2025 | 100.0% | 7/2/2025 | NAP | |||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | 2,700,000 | As Is | 6/19/2025 | 100.0% | 7/2/2025 | Yes | |||||||
| 8 | Loan | 1 | 170 53rd Street | 1.51 | 1.42 | 10.2% | 9.6% | 50,400,000 | As Is | 6/11/2025 | 55.6% | 55.6% | 99.5% | 7/17/2025 | No | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 1.34 | 1.31 | 9.0% | 8.8% | 31,600,000 | As Is | 5/20/2025 | 71.2% | 71.2% | 97.0% | 6/16/2025 | NAP |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 1.51 | 1.45 | 10.0% | 9.7% | 30,300,000 | As Is | 6/4/2025 | 69.3% | 69.3% | 100.0% | 9/6/2025 | Yes |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 3.15 | 2.49 | 21.4% | 16.9% | 29,000,000 | As Is | 7/2/2025 | 63.2% | 63.2% | 46.3% | 5/31/2025 | NAP |
| 12 | Loan | 1 | Courtyard Boise | 2.56 | 2.29 | 16.5% | 14.8% | 29,100,000 | As Is | 6/9/2025 | 61.9% | 61.9% | 74.7% | 6/30/2025 | NAP | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 1.26 | 1.25 | 8.0% | 8.0% | 103,000,000 | As Is | 4/10/2025 | 68.0% | 68.0% | 96.7% | 5/14/2025 | NAP |
| 14 | Loan | 23 | 1 | One Jackson Square | 1.42 | 1.36 | 9.0% | 8.7% | 26,400,000 | As Is | 6/3/2025 | 62.5% | 62.5% | 100.0% | 5/12/2025 | No |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 1.93 | 1.74 | 14.8% | 13.3% | 22,855,000 | As Is | 6/10/2025 | 66.5% | 66.5% | 63.7% | 4/30/2025 | NAP |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | 1.34 | 1.33 | 8.5% | 8.4% | 59,100,000 | As Is | 6/18/2025 | 60.9% | 60.9% | 95.3% | 8/1/2025 | NAP |
| 17 | Loan | 31 | 1 | 330 Melrose | 1.32 | 1.31 | 8.3% | 8.2% | 21,600,000 | As Is | 6/13/2025 | 69.4% | 69.4% | 74.1% | 5/29/2025 | NAP |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 2.44 | 2.12 | 16.8% | 14.5% | 22,500,000 | As Is | 6/24/2025 | 62.2% | 62.2% | 94.7% | 6/30/2025 | NAP |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | 1.80 | 1.68 | 11.5% | 10.7% | 20,250,000 | As Is | 6/6/2025 | 64.5% | 64.5% | 100.0% | ||
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | 18,000,000 | As Is | 6/6/2025 | 100.0% | 9/6/2025 | Yes | |||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | 2,250,000 | As Is | 6/6/2025 | 100.0% | 9/6/2025 | Yes | |||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 2.43 | 2.02 | 16.3% | 13.6% | 20,800,000 | Market Value "As Is" Assuming Outstanding TI/LC are Escrowed | 2/13/2025 | 57.7% | 57.7% | 80.0% | 5/31/2025 | No |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | 1.33 | 1.32 | 8.3% | 8.3% | 15,200,000 | As Is | 6/5/2025 | 63.8% | 63.8% | 100.0% | 6/25/2025 | NAP |
| 22 | Loan | 23, 25 | 1 | Old Seward | 2.10 | 1.87 | 12.7% | 11.4% | 14,900,000 | As Is | 7/15/2025 | 64.6% | 64.6% | 97.3% | 8/11/2025 | No |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 1.30 | 1.25 | 8.9% | 8.5% | 144,200,000 | As Is | 5/9/2025 | 64.5% | 64.5% | 78.1% | 6/1/2025 | No |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | 2.07 | 1.96 | 11.3% | 10.7% | 1,706,541,600 | As Portfolio | 4/10/2025 | 43.8% | 43.8% | 82.9% | ||
| 24.001 | Property | 1 | 996 Paragon Way | 91,500,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.002 | Property | 1 | 91-399 Kauhi | 80,740,000 | As Is | 4/7/2025 | 0.5% | 5/1/2025 | No | |||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | 54,100,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | 70,600,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 47,900,000 | As Is | 4/10/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | 47,600,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | 44,800,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 45,100,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | 43,800,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.010 | Property | 1 | 7410 Magi Road | 42,700,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | 41,500,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | 37,800,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | 37,200,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 37,100,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | 36,500,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | 41,800,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | 32,900,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | 25,300,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | 25,000,000 | As Is | 4/3/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | 24,230,000 | As Is | 4/9/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | 23,020,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.022 | Property | 1 | 91-238 Kauhi | 22,950,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.023 | Property | 1 | 1892 Anfield Road | 21,500,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | 25,200,000 | As Is | 4/7/2025 | 0.0% | 5/1/2025 | No | |||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | 20,500,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | 19,800,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | 19,700,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 18,500,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.029 | Property | 1 | 700 Marine Drive | 17,960,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.030 | Property | 1 | 3245 Henry Road | 17,750,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | 17,000,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.032 | Property | 1 | 2482 Century Drive | 15,700,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.033 | Property | 1 | 158 West Yard Road | 15,500,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | 15,400,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | 15,670,000 | As Is | 4/9/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.036 | Property | 1 | 1095 South 4800 West | 18,500,000 | As Is | 4/3/2025 | 0.0% | 5/1/2025 | No | |||||||
| 24.037 | Property | 1 | 950 Bennett Road | 15,900,000 | As Is | 4/3/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.038 | Property | 1 | 985 Kershaw Street | 14,700,000 | As Is | 4/3/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.039 | Property | 1 | 1990 Hood Road | 14,000,000 | As Is | 4/3/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | 13,980,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.041 | Property | 1 | 7409 Magi Road | 13,800,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.042 | Property | 1 | 91-329 Kauhi | 13,300,000 | As Is | 4/7/2025 | 87.9% | 5/1/2025 | No | |||||||
| 24.043 | Property | 1 | 1985 International Way | 13,200,000 | As Is | 4/9/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | 12,950,000 | As Is | 4/10/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa | 12,400,000 | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No |
| A-1-11 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Underwritten NOI DSCR (x) | Underwritten NCF DSCR (x) | Underwritten NOI Debt Yield (%) | 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) |
| 4, 10, 14 | 4, 10, 14 | 10 | 10 | 19 | 19 | 10, 19 | 10, 19 | 5, 12 | ||||||||
| 24.046 | Property | 1 | 2311 South Park Road | 11,900,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | 11,700,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | 11,000,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | 10,900,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.050 | Property | 1 | 91-080 Hanua | 10,720,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | 10,500,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | 11,950,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | 9,600,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.054 | Property | 1 | 7130 Q Street | 9,460,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.055 | Property | 1 | 235 Great Pond Road | 13,180,000 | As Is | 4/3/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.056 | Property | 1 | 510 Production Avenue | 9,300,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | 8,940,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | 7,700,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.059 | Property | 1 | 91-222 Olai | 7,670,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.060 | Property | 1 | 2580 Technology Drive | 7,600,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.061 | Property | 1 | 301 Commerce Drive | 6,900,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.062 | Property | 1 | 590 Assembly Court | 8,050,000 | As Is | 4/7/2025 | 0.0% | 5/1/2025 | No | |||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | 6,800,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.064 | Property | 1 | 91-250 Komohana | 6,425,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | 6,350,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | 6,265,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.067 | Property | 1 | 91-300 Hanua | 6,225,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | 6,500,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.069 | Property | 1 | 91-259 Olai | 6,435,000 | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No | |||||||
| 24.070 | Property | 1 | 2 Tower Drive | 5,690,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | 5,345,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | 5,250,000 | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No | |||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | 7,200,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | 5,175,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.075 | Property | 1 | 1230 West 171st Street | 4,900,000 | As Is | 4/3/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.076 | Property | 1 | 91-400 Komohana | 5,135,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.077 | Property | 1 | 91-265 Hanua | 5,055,000 | As Is | 4/7/2025 | 100.0% | 5/1/2025 | No | |||||||
| 24.078 | Property | 1 | 91-255 Hanua | 5,000,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | 4,700,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.080 | Property | 1 | 209 South Bud Street | 4,540,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | 4,730,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | 4,300,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.083 | Property | 1 | 91-218 Olai | 4,855,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | 3,900,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.085 | Property | 1 | 91-210 Kauhi | 3,600,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.086 | Property | 1 | 435 SE 70th Street | 3,550,000 | As Is | 4/4/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | 4,100,000 | As Is | 4/4/2025 | 0.0% | 5/1/2025 | No | |||||||
| 24.088 | Property | 1 | 91-210 Olai | 3,310,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.089 | Property | 1 | 91-95 Hanua | 3,130,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.090 | Property | 1 | 91-083 Hanua | 3,160,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | 3,100,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.092 | Property | 1 | 91-119 Olai | 3,085,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.093 | Property | 1 | 3425 Maple Drive | 2,940,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.094 | Property | 1 | 91-174 Olai | 2,700,000 | As Is | 4/7/2025 | 91.4% | 5/1/2025 | No | |||||||
| 24.095 | Property | 1 | 5156 American Road | 2,600,000 | As Is | 4/8/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.096 | Property | 1 | 91-252 Kauhi | 3,205,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.097 | Property | 1 | 91-349 Kauhi | 2,585,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.098 | Property | 1 | 91-175 Olai | 2,205,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.099 | Property | 1 | 91-087 Hanua | 1,195,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.100 | Property | 1 | 91-171 Olai | 1,190,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.101 | Property | 1 | 91-410 Komohana | 1,040,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 24.102 | Property | 1 | 91-416 Komohana | 1,490,000 | As Is | 4/7/2025 | 100.0% | 9/9/2025 | Yes | |||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | 2.96 | 2.59 | 18.6% | 16.3% | 9,800,000 | As Is | 5/23/2025 | 56.1% | 56.1% | 85.8% | 5/1/2025 | No |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 1.36 | 1.34 | 9.1% | 9.0% | 6,400,000 | As Is | 5/15/2025 | 66.4% | 66.4% | 100.0% | 6/1/2025 | NAP |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 1.84 | 1.73 | 13.8% | 12.9% | 191,900,000 | As Is | 12/23/2024 | 59.9% | 59.9% | 92.0% | 1/13/2025 | No |
| A-1-12 |
BMARK 2025-V17
Annex A-1
| 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 | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant |
| 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | |||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | |||||||||
| 2.001 | Property | 1 | Wayfarer San Diego | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.002 | Property | 1 | Sandcastle Inn | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.003 | Property | 1 | Kinney Venice Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 2.004 | Property | 1 | Inn at Venice Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | MetLife | 180,859 | 34.9% | 12/31/2042 | PTC Therapeutics | 180,859 | 34.9% | 5/31/2039 | Regeneron |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | |||||||||
| 4.001 | Property | 1 | Legacy at Westchase | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.002 | Property | 1 | Providence at Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | Macy's | 252,245 | 25.7% | 2/28/2035 | Dick's Sporting Goods | 53,891 | 5.5% | 1/31/2030 | Regal Cinemas |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | Vertex Pharmaceuticals Incorporated | 1,082,417 | 95.4% | 6/30/2044 | Bright Horizons Children's Centers LLC | 12,665 | 1.1% | 5/31/2035 | 11 Fan Pier Restaurant, LLC (dba Serafina) |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | |||||||||
| 7.001 | Property | 1 | 9 & 11 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.002 | Property | 1 | 210 Rivington Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.003 | Property | 1 | 19 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.004 | Property | 1 | 76 East 1st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.005 | Property | 1 | 120 Orchard Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.006 | Property | 1 | 624 East 11th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.007 | Property | 1 | 203 Chrystie Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.008 | Property | 1 | 244 East Houston Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.009 | Property | 1 | 15 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.010 | Property | 1 | 126 East 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.011 | Property | 1 | 2848 Brighton 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.012 | Property | 1 | 17 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.013 | Property | 1 | 1111 Flatbush Avenue | 99 Cents | 4,800 | 100.0% | 5/31/2030 | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | 170 53rd Street | CIOT New York Inc. | 35,933 | 23.3% | 10/31/2029 | Platinum Home Health Care | 24,314 | 15.8% | 11/30/2029 | Rubber Stamp Creation | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | The IDEAL School of Manhattan | 62,969 | 100.0% | 7/31/2057 | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 12 | Loan | 1 | Courtyard Boise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 14 | Loan | 23 | 1 | One Jackson Square | TD Bank, N.A. | 4,158 | 49.5% | 11/30/2030 | The Fresh Press, Inc. | 2,789 | 33.2% | 3/31/2028 | Starbucks Corporation |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 17 | Loan | 31 | 1 | 330 Melrose | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | |||||||||
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | White Plains Linen | 92,220 | 100.0% | 6/30/2045 | NAP | NAP | NAP | NAP | NAP | |
| 19.002 | Property | 1 | 10 John Walsh Boulevard | White Plains Linen | 12,000 | 100.0% | 6/30/2045 | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | Zoll Medical Corporation | 25,813 | 13.7% | 3/31/2036 | Tetra Tech | 14,302 | 7.6% | 2/29/2028 | Atlas Copco NA LLC |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 23, 25 | 1 | Old Seward | Staples | 47,529 | 46.3% | 2/29/2028 | Treeforms | 31,559 | 30.8% | 2/28/2029 | GSA (USGS) |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | Detroit Manufacturing Systems, LLC | 727,535 | 50.5% | 9/30/2027 | Tiberina Detroit, Inc. | 200,000 | 13.9% | 12/31/2033 | Quaker Houghton PA, Inc. |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | |||||||||
| 24.001 | Property | 1 | 996 Paragon Way | Exel Inc. | 945,023 | 100.0% | 8/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.002 | Property | 1 | 91-399 Kauhi | Board of Water Supply, City and County of Honolulu | 10,800 | 0.5% | 3/31/2026 | NAP | NAP | NAP | NAP | NAP | |
| 24.003 | Property | 1 | 11224 Will Walker Road | Mercedes Benz US International, Inc. | 529,568 | 100.0% | 11/30/2031 | NAP | NAP | NAP | NAP | NAP | |
| 24.004 | Property | 1 | 10450 Doral Boulevard | Hellmann Worldwide Logistics Inc. | 240,283 | 100.0% | 6/30/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | ODW Logistics, Inc. | 759,950 | 100.0% | 5/31/2026 | NAP | NAP | NAP | NAP | NAP | |
| 24.006 | Property | 1 | 32150 Just Imagine Drive | Shurtape Technologies, LLC | 644,850 | 100.0% | 5/31/2031 | NAP | NAP | NAP | NAP | NAP | |
| 24.007 | Property | 1 | 6850 Weber Boulevard | FedEx | 265,318 | 100.0% | 6/30/2033 | NAP | NAP | NAP | NAP | NAP | |
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | B Braun Melsungen Aktiengesellschaft | 399,440 | 100.0% | 2/28/2033 | NAP | NAP | NAP | NAP | NAP | |
| 24.009 | Property | 1 | 27200 SW 127th Avenue | FedEx | 237,756 | 100.0% | 3/31/2032 | NAP | NAP | NAP | NAP | NAP | |
| 24.010 | Property | 1 | 7410 Magi Road | Science Applications International Corporation | 302,400 | 100.0% | 6/30/2031 | NAP | NAP | NAP | NAP | NAP | |
| 24.011 | Property | 1 | 2375 East Newlands Road | Trex Company, Inc. | 337,500 | 100.0% | 5/31/2035 | NAP | NAP | NAP | NAP | NAP | |
| 24.012 | Property | 1 | 3800 Midlink Drive | General Mills Operations, LLC | 158,497 | 100.0% | 7/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.013 | Property | 1 | 13509 Waterworks Street | FedEx | 304,859 | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | Packaging Corp of America | 393,971 | 100.0% | 7/31/2035 | NAP | NAP | NAP | NAP | NAP | |
| 24.015 | Property | 1 | 91-141 Kalaeloa | Par Hawaii Refining, LLC | 910,491 | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.016 | Property | 1 | 9860 West Buckeye Road | Western Container Corporation | 288,045 | 100.0% | 4/30/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.017 | Property | 1 | 125 North Troy Hill Road | FedEx | 225,198 | 100.0% | 1/31/2031 | NAP | NAP | NAP | NAP | NAP | |
| 24.018 | Property | 1 | 11900 Trolley Lane | FedEx | 148,881 | 100.0% | 7/31/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.019 | Property | 1 | 11501 Wilkinson Drive | FedEx | 144,199 | 100.0% | 9/30/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | TPI Iowa, LLC | 337,960 | 100.0% | 1/31/2033 | NAP | NAP | NAP | NAP | NAP | |
| 24.021 | Property | 1 | 5001 West Delbridge Street | Amesbury Truth | 167,171 | 100.0% | 2/28/2037 | NAP | NAP | NAP | NAP | NAP | |
| 24.022 | Property | 1 | 91-238 Kauhi | Fileminders of Hawaii, LLC | 85,317 | 100.0% | 10/31/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.023 | Property | 1 | 1892 Anfield Road | FedEx | 121,683 | 100.0% | 8/31/2032 | NAP | NAP | NAP | NAP | NAP | |
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.025 | Property | 1 | 955 Aeroplaza Drive | American Tire Distributors, Inc. | 125,060 | 100.0% | 9/30/2033 | NAP | NAP | NAP | NAP | NAP | |
| 24.026 | Property | 1 | 3155 Grissom Parkway | FedEx | 144,138 | 100.0% | 9/30/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.027 | Property | 1 | 3502 Enterprise Avenue | Refresco Beverages US Inc. | 231,350 | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | FedEx | 97,187 | 100.0% | 8/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.029 | Property | 1 | 700 Marine Drive | 3D Systems, Inc. | 200,978 | 100.0% | 6/30/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.030 | Property | 1 | 3245 Henry Road | FedEx | 131,152 | 100.0% | 9/30/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | FedEx | 158,340 | 100.0% | 7/31/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.032 | Property | 1 | 2482 Century Drive | Brinkley RV | 250,000 | 100.0% | 3/31/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.033 | Property | 1 | 158 West Yard Road | Owens Corning Insulating Systems, LLC | 354,000 | 100.0% | 7/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.034 | Property | 1 | 55 Commerce Avenue | American Tire Distributors, Inc. | 125,000 | 100.0% | 6/30/2033 | NAP | NAP | NAP | NAP | NAP | |
| 24.035 | Property | 1 | 1415 West Commerce Way | American Tire Distributors, Inc. | 222,000 | 100.0% | 6/30/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.037 | Property | 1 | 950 Bennett Road | FedEx | 110,621 | 100.0% | 11/30/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.038 | Property | 1 | 985 Kershaw Street | FedEx | 69,734 | 100.0% | 3/31/2035 | NAP | NAP | NAP | NAP | NAP | |
| 24.039 | Property | 1 | 1990 Hood Road | Refresco Beverages US Inc. | 190,000 | 100.0% | 6/30/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.040 | Property | 1 | 17200 Manchac Park Lane | American Tire Distributors, Inc. | 125,147 | 100.0% | 2/28/2034 | NAP | NAP | NAP | NAP | NAP | |
| 24.041 | Property | 1 | 7409 Magi Road | Amazon.com, Inc. | 91,776 | 100.0% | 6/30/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.042 | Property | 1 | 91-329 Kauhi | GSA - Animal and Plant Health Inspection Services (GS-09B-02288) | 12,300 | 25.7% | 9/29/2028 | Upright Fencing Hawaii LLC | 7,500 | 15.7% | 12/31/2026 | The True Vine | |
| 24.043 | Property | 1 | 1985 International Way | Verst Group Logistics, Inc. | 189,400 | 100.0% | MTM | NAP | NAP | NAP | NAP | NAP | |
| 24.044 | Property | 1 | 200 Orange Point Drive | American Tire Distributors, Inc. | 125,060 | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.045 | Property | 1 | 91-241 Kalaeloa | The Kelleher Corporation | 24,000 | 53.3% | 4/30/2029 | Strategic Building Products Hawaii, LLC | 21,000 | 46.7% | 7/31/2027 | NAP |
| A-1-13 |
BMARK 2025-V17
Annex A-1
| 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 | Second Largest Tenant SF | Second Largest Tenant % of NRA | Second Largest Tenant Lease Expiration Date | Third Largest Tenant |
| 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | |||||
| 24.046 | Property | 1 | 2311 South Park Road | Challenger Lifts, Inc. | 137,500 | 100.0% | 6/7/2026 | NAP | NAP | NAP | NAP | NAP | |
| 24.047 | Property | 1 | 2820 State Highway 31 | FedEx | 59,281 | 100.0% | 8/31/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.048 | Property | 1 | 8000 Mid America Blvd. | Bunzl | 110,361 | 100.0% | 9/30/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.049 | Property | 1 | 14257 E. Easter Avenue | FedEx | 69,865 | 100.0% | 10/31/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.050 | Property | 1 | 91-080 Hanua | National Industrial Tire of Hawaii Inc. | 216,537 | 100.0% | 6/30/2034 | NAP | NAP | NAP | NAP | NAP | |
| 24.051 | Property | 1 | 3736 Salisbury Road | FedEx | 95,883 | 100.0% | 5/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.052 | Property | 1 | 91-027 Kaomi Loop | Simonpietri Enterprises | 213,575 | 100.0% | 12/31/2025 | NAP | NAP | NAP | NAP | NAP | |
| 24.053 | Property | 1 | 150 Greenhorn Drive | FedEx | 54,199 | 100.0% | 5/31/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.054 | Property | 1 | 7130 Q Street | FedEx | 89,115 | 100.0% | 10/31/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.055 | Property | 1 | 235 Great Pond Road | Central National Gottesman | 113,753 | 100.0% | 9/30/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.056 | Property | 1 | 510 Production Avenue | FedEx | 88,890 | 100.0% | 7/31/2026 | NAP | NAP | NAP | NAP | NAP | |
| 24.057 | Property | 1 | 91-150 Kaomi Loop | Phoenix V LLC | 249,773 | 100.0% | 8/31/2042 | NAP | NAP | NAP | NAP | NAP | |
| 24.058 | Property | 1 | 4501 Industrial Drive | FedEx | 64,211 | 100.0% | 7/31/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.059 | Property | 1 | 91-222 Olai | Discount Auto Parts | 158,036 | 100.0% | 12/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.060 | Property | 1 | 2580 Technology Drive | Joseph T. Ryerson and Son, Inc. | 89,123 | 100.0% | 1/31/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.061 | Property | 1 | 301 Commerce Drive | FedEx | 75,262 | 100.0% | 2/28/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.062 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.063 | Property | 1 | 7121 South Fifth Avenue | FedEx | 33,394 | 100.0% | 9/30/2026 | NAP | NAP | NAP | NAP | NAP | |
| 24.064 | Property | 1 | 91-250 Komohana | Mendocino Forest Products Company LLC | 107,288 | 100.0% | 11/30/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.065 | Property | 1 | 91-220 Kalaeloa | Clean Harbors Environmental Services, Inc. | 23,040 | 100.0% | 4/30/2032 | NAP | NAP | NAP | NAP | NAP | |
| 24.066 | Property | 1 | 91-185 Kalaeloa | Lenox Metals, LLC | 121,750 | 100.0% | 2/29/2040 | NAP | NAP | NAP | NAP | NAP | |
| 24.067 | Property | 1 | 91-300 Hanua | HPM Building Supply | 28,320 | 100.0% | 12/31/2039 | NAP | NAP | NAP | NAP | NAP | |
| 24.068 | Property | 1 | 5501 Providence Hill Drive | FedEx | 66,692 | 100.0% | 4/30/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.069 | Property | 1 | 91-259 Olai | Energetic Construction, LLC | 91,758 | 70.2% | 12/31/2027 | J&M Blasting and Painting, Inc. | 38,921 | 29.8% | 10/31/2026 | NAP | |
| 24.070 | Property | 1 | 2 Tower Drive | Specialty Cable Corporation | 62,390 | 100.0% | 1/31/2034 | NAP | NAP | NAP | NAP | NAP | |
| 24.071 | Property | 1 | 91-064 Kaomi Loop | Kila Construction, Inc. | 98,707 | 100.0% | 10/31/2033 | NAP | NAP | NAP | NAP | NAP | |
| 24.072 | Property | 1 | 91-202 Kalaeloa | Confluence Corporation | 35,752 | 42.6% | 4/30/2027 | IG Steel LLC | 22,726 | 27.1% | 12/31/2028 | Surecan LLC | |
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | V.A. Leasing Corporation | 37,002 | 100.0% | 7/31/2032 | NAP | NAP | NAP | NAP | NAP | |
| 24.074 | Property | 1 | 91-102 Kaomi Loop | Airgas USA, LLC | 98,707 | 100.0% | 8/31/2034 | NAP | NAP | NAP | NAP | NAP | |
| 24.075 | Property | 1 | 1230 West 171st Street | The American Bottling Company | 40,410 | 100.0% | 3/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.076 | Property | 1 | 91-400 Komohana | Bomat Holding Company, Inc. | 95,745 | 100.0% | 12/31/2038 | NAP | NAP | NAP | NAP | NAP | |
| 24.077 | Property | 1 | 91-265 Hanua | Mira Image Construction | 52,316 | 55.0% | 8/31/2028 | Cornerstone Construction Material, LLC | 42,779 | 45.0% | 3/31/2030 | NAP | |
| 24.078 | Property | 1 | 91-255 Hanua | Sunbelt Rentals, Inc. | 95,095 | 100.0% | 1/31/2037 | NAP | NAP | NAP | NAP | NAP | |
| 24.079 | Property | 1 | 1415 Industrial Drive | FedEx | 43,824 | 100.0% | 9/30/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.080 | Property | 1 | 209 South Bud Street | VRC Companies, LLC | 70,293 | 100.0% | 12/31/2032 | NAP | NAP | NAP | NAP | NAP | |
| 24.081 | Property | 1 | 91-110 Kaomi Loop | Pacific Allied Products, Ltd. | 98,707 | 100.0% | 2/28/2031 | NAP | NAP | NAP | NAP | NAP | |
| 24.082 | Property | 1 | 3900 NE 6th Street | FedEx | 24,310 | 100.0% | 5/31/2026 | NAP | NAP | NAP | NAP | NAP | |
| 24.083 | Property | 1 | 91-218 Olai | McClone Construction | 106,504 | 100.0% | 1/31/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.084 | Property | 1 | 5795 Logistics Parkway | BE Aerospace, Inc. | 38,833 | 100.0% | 6/30/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.085 | Property | 1 | 91-210 Kauhi | Sunbelt Rentals, Inc. | 16,610 | 100.0% | 1/31/2037 | NAP | NAP | NAP | NAP | NAP | |
| 24.086 | Property | 1 | 435 SE 70th Street | Heartland Coca-Cola Bottling Company, LLC | 40,000 | 100.0% | 9/30/2026 | NAP | NAP | NAP | NAP | NAP | |
| 24.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.088 | Property | 1 | 91-210 Olai | Michael Joseph Signaigo and Alicia Maria Signaigo | 54,362 | 100.0% | 8/31/2039 | NAP | NAP | NAP | NAP | NAP | |
| 24.089 | Property | 1 | 91-95 Hanua | Michael Joseph Signaigo and Alicia Maria Signaigo | 40,902 | 100.0% | 8/31/2039 | NAP | NAP | NAP | NAP | NAP | |
| 24.090 | Property | 1 | 91-083 Hanua | ACA Services, Inc. | 47,350 | 100.0% | 12/31/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.091 | Property | 1 | 2401 Cram Avenue SE | FedEx | 21,662 | 100.0% | 5/31/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.092 | Property | 1 | 91-119 Olai | Robert's Hawaii, Inc | 97,923 | 100.0% | 9/30/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.093 | Property | 1 | 3425 Maple Drive | FedEx | 25,398 | 100.0% | 5/31/2029 | NAP | NAP | NAP | NAP | NAP | |
| 24.094 | Property | 1 | 91-174 Olai | Kainoa J. Ahsing | 46,067 | 79.3% | 12/31/2025 | New Cingular Wireless PCS, LLC | 7,057 | 12.1% | 6/30/2027 | NAP | |
| 24.095 | Property | 1 | 5156 American Road | FedEx | 38,360 | 100.0% | 6/30/2028 | NAP | NAP | NAP | NAP | NAP | |
| 24.096 | Property | 1 | 91-252 Kauhi | Kila Construction, Inc. | 43,473 | 100.0% | 9/30/2045 | NAP | NAP | NAP | NAP | NAP | |
| 24.097 | Property | 1 | 91-349 Kauhi | Bomat Holding Company, Inc. | 47,872 | 100.0% | 12/31/2038 | NAP | NAP | NAP | NAP | NAP | |
| 24.098 | Property | 1 | 91-175 Olai | Doc Bailey Cranes & Equipment of Hawaii, Inc. | 47,916 | 100.0% | 6/30/2031 | NAP | NAP | NAP | NAP | NAP | |
| 24.099 | Property | 1 | 91-087 Hanua | Specialty Surfacing Company, Hawaii, Inc. | 22,041 | 100.0% | 7/31/2039 | NAP | NAP | NAP | NAP | NAP | |
| 24.100 | Property | 1 | 91-171 Olai | Windward Moving and Storage Company Inc. | 23,914 | 100.0% | 4/30/2030 | NAP | NAP | NAP | NAP | NAP | |
| 24.101 | Property | 1 | 91-410 Komohana | CPH, LLC | 20,778 | 100.0% | 10/31/2027 | NAP | NAP | NAP | NAP | NAP | |
| 24.102 | Property | 1 | 91-416 Komohana | CPH, LLC | 26,746 | 100.0% | 10/31/2027 | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 17, 23 | 1 | Atrium II | IBJI | 17,285 | 17.1% | 11/30/2029 | Legacy Medical Care Inc. | 13,164 | 13.0% | 5/31/2034 | Federated Group, Inc. |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | Indeed | 124,180 | 22.3% | 1/31/2036 | Deloitte | 109,196 | 19.6% | 10/31/2029 | Henkel |
| A-1-14 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant SF | 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 | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date |
| 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | |||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/9/2025 | NAP |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | |||||||||||||
| 2.001 | Property | 1 | Wayfarer San Diego | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 2.002 | Property | 1 | Sandcastle Inn | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/30/2025 | NAP | |
| 2.003 | Property | 1 | Kinney Venice Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/30/2025 | NAP | |
| 2.004 | Property | 1 | Inn at Venice Beach | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/30/2025 | NAP | |
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 127,263 | 24.6% | 7/31/2036 | Café Space | 3,652 | 0.7% | MTM | NAP | NAP | NAP | NAP | 4/7/2025 | NAP |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | |||||||||||||
| 4.001 | Property | 1 | Legacy at Westchase | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | |
| 4.002 | Property | 1 | Providence at Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | |
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 49,788 | 5.1% | 10/31/2031 | LA Fitness | 41,173 | 4.2% | 10/31/2029 | Dave & Buster's | 38,778 | 4.0% | 12/31/2030 | 5/20/2025 | NAP |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 8,747 | 0.8% | 6/30/2032 | Pier 50, LLC (dba Committee) | 7,404 | 0.7% | 5/31/2035 | Third Sector New England, Inc. | 4,355 | 0.4% | 2/28/2029 | 6/16/2025 | NAP |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | |||||||||||||
| 7.001 | Property | 1 | 9 & 11 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/1/2025 | NAP | |
| 7.002 | Property | 1 | 210 Rivington Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/29/2025 | NAP | |
| 7.003 | Property | 1 | 19 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.004 | Property | 1 | 76 East 1st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.005 | Property | 1 | 120 Orchard Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.006 | Property | 1 | 624 East 11th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.007 | Property | 1 | 203 Chrystie Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.008 | Property | 1 | 244 East Houston Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.009 | Property | 1 | 15 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.010 | Property | 1 | 126 East 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.011 | Property | 1 | 2848 Brighton 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.012 | Property | 1 | 17 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 7.013 | Property | 1 | 1111 Flatbush Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/2/2025 | NAP | |
| 8 | Loan | 1 | 170 53rd Street | 8,760 | 5.7% | 5/31/2026 | Kings Specialty | 8,450 | 5.5% | 8/31/2030 | First In Bargains | 8,240 | 5.4% | 3/31/2029 | 6/20/2025 | NAP | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/3/2025 | NAP |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/6/2025 | NAP |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 7/25/2025 | NAP |
| 12 | Loan | 1 | Courtyard Boise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/27/2025 | NAP | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/22/2025 | NAP |
| 14 | Loan | 23 | 1 | One Jackson Square | 1,352 | 16.1% | 9/30/2031 | The Board of Managers | 93 | 1.1% | 5/31/2026 | NAP | NAP | NAP | NAP | 6/10/2025 | NAP |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/20/2025 | NAP |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/23/2025 | NAP |
| 17 | Loan | 31 | 1 | 330 Melrose | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/19/2025 | NAP |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/26/2025 | NAP |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | |||||||||||||
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/27/2025 | NAP | |
| 19.002 | Property | 1 | 10 John Walsh Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/27/2025 | NAP | |
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 12,883 | 6.8% | 9/30/2026 | Hoffman & Baron LLC | 11,697 | 6.2% | 11/30/2029 | NVR, Inc | 8,913 | 4.7% | 3/31/2031 | 2/27/2025 | NAP |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/7/2025 | NAP |
| 22 | Loan | 23, 25 | 1 | Old Seward | 14,400 | 14.0% | 7/27/2031 | UNAVCO | 3,600 | 3.5% | 3/31/2026 | Hope of Eternal Life Ministries | 2,706 | 2.6% | 5/31/2027 | 5/30/2025 | NAP |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 117,700 | 8.2% | 9/30/2028 | General Services Administration - IRS | 80,556 | 5.6% | 4/30/2038 | Parsec, Inc. | 1 | 0.0% | 11/30/2026 | 6/6/2025 | NAP |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | |||||||||||||
| 24.001 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.003 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | |
| 24.004 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | |
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.006 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.007 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | |
| 24.009 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.010 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.011 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.012 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.013 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | |
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.016 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.017 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | |
| 24.018 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.019 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | |
| 24.021 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.022 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | |
| 24.023 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.025 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | |
| 24.026 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/11/2025 | NAP | |
| 24.027 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | |
| 24.029 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.030 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.032 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.033 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/17/2025 | NAP | |
| 24.034 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.035 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.037 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.038 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.039 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.040 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.041 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.042 | Property | 1 | 91-329 Kauhi | 5,400 | 11.3% | MTM | Price Enterprises, Inc. | 4,200 | 8.8% | 8/31/2026 | Foundations Hawaii, Inc. | 4,200 | 8.8% | 5/31/2027 | 5/19/2025 | NAP | |
| 24.043 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.044 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.045 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP |
| A-1-15 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Third Largest Tenant SF | 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 | Fifth Largest Tenant Lease Expiration Date | Environmental Phase I Report Date | Environmental Phase II Report Date |
| 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | 23, 24 | 23, 24 | 23, 24 | 6, 23, 24 | |||||||
| 24.046 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.047 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.048 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.049 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/16/2025 | NAP | |
| 24.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.051 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/15/2025 | NAP | |
| 24.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.053 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/22/2025 | NAP | |
| 24.054 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.055 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.056 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | |
| 24.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.058 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | |
| 24.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.060 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.061 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.062 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.063 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.065 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | |
| 24.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.067 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | |
| 24.068 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | |
| 24.069 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.070 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.072 | Property | 1 | 91-202 Kalaeloa | 16,770 | 20.0% | 1/8/2029 | RD's Welding & Repair LLC | 8,660 | 10.3% | 12/31/2027 | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/18/2025 | NAP | |
| 24.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.075 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.077 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.079 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.080 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.082 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/23/2025 | NAP | |
| 24.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.084 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.085 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | |
| 24.086 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.090 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.091 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 4/24/2025 | NAP | |
| 24.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.093 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/19/2025 | NAP | |
| 24.094 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.095 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 24.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 5/20/2025 | NAP | |
| 25 | Loan | 17, 23 | 1 | Atrium II | 10,924 | 10.8% | 10/31/2029 | Central Eye Care | 7,711 | 7.6% | 8/31/2032 | North Shore Pediatric Therapy | 7,025 | 6.9% | 5/31/2032 | 5/29/2025 | NAP |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | 6/18/2025 | NAP |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 103,587 | 18.6% | 6/30/2034 | Diageo | 57,551 | 10.3% | 10/31/2032 | Webster Bank | 45,979 | 8.2% | 3/31/2034 | 12/30/2024 | NAP |
| A-1-16 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) |
Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) |
| 22 | 22 | 22 | 22 | 22 | ||||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 5/9/2025 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | 726,573 | 908,216 | 197,336 |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | 26,230 | 5,246 | 0 | |||||||||
| 2.001 | Property | 1 | Wayfarer San Diego | 7/2/2025 | 7/2/2025 | 11% | No | Fee | NAP | NAP | NAP | NAP | ||||
| 2.002 | Property | 1 | Sandcastle Inn | 6/30/2025 | 7/1/2025 | 9% | No | Fee | NAP | NAP | NAP | NAP | ||||
| 2.003 | Property | 1 | Kinney Venice Beach | 6/30/2025 | 6/30/2025 | 14% | No | Fee | NAP | NAP | NAP | NAP | ||||
| 2.004 | Property | 1 | Inn at Venice Beach | 6/30/2025 | 6/30/2025 | 18% | Yes - AE | Fee | NAP | NAP | NAP | NAP | ||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 4/10/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 138,469 | 46,156 | 0 |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | 572,869 | 95,478 | 0 | |||||||||
| 4.001 | Property | 1 | Legacy at Westchase | 4/28/2025 | NAP | NAP | No | Fee / Leasehold | 5/31/2124 | None | 10% of the ad valorem property tax savings | Yes | ||||
| 4.002 | Property | 1 | Providence at Heights | 4/23/2025 | NAP | NAP | Yes - AE | Fee / Leasehold | 5/31/2124 | None | 10% of the ad valorem property tax savings | Yes | ||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 5/20/2025 | NAP | NAP | No | Fee / Leasehold | 10/22/2030 | 2, 20-year extension options | 784,000 | No | 440,784 | 440,784 | 0 |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 6/16/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | Springing | 0 |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 333,627 | 166,814 | 63,234 | |||||||||
| 7.001 | Property | 1 | 9 & 11 Stanton Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.002 | Property | 1 | 210 Rivington Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.003 | Property | 1 | 19 Stanton Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.004 | Property | 1 | 76 East 1st Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.005 | Property | 1 | 120 Orchard Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.006 | Property | 1 | 624 East 11th Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.007 | Property | 1 | 203 Chrystie Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.008 | Property | 1 | 244 East Houston Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.009 | Property | 1 | 15 Stanton Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.010 | Property | 1 | 126 East 7th Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | 7/2/2025 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | ||||
| 7.012 | Property | 1 | 17 Stanton Street | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | 7/2/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 8 | Loan | 1 | 170 53rd Street | 6/16/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 182,840 | 60,947 | 52,137 | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 6/3/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | 9,970 | 27,359 |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 6/9/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 41,774 | 41,774 | 5,063 |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 7/25/2025 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | 0 | 27,959 | 0 |
| 12 | Loan | 1 | Courtyard Boise | 6/27/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 32,211 | 10,737 | 80,362 | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 5/16/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 7,674 | 3,837 | 55,679 |
| 14 | Loan | 23 | 1 | One Jackson Square | 6/10/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 113,842 | 37,947 | 0 |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 6/20/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 94,177 | 18,835 | 11,895 |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | 6/23/2025 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | 80,791 | 26,930 | 31,669 |
| 17 | Loan | 31 | 1 | 330 Melrose | 6/19/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 14,672 | 7,336 | 16,654 |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 6/27/2025 | NAP | NAP | No | Fee / Leasehold | 3/31/2036 | 2, 10-year extension options | 1 | No | 60,078 | 20,259 | 0 |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | 0 | Springing | 0 | |||||||||
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | 6/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | 6/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 2/25/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 169,464 | 42,366 | 0 |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | 5/7/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 2,983 | 994 | 6,673 |
| 22 | Loan | 23, 25 | 1 | Old Seward | 5/30/2025 | 5/30/2025 | 12% | No | Fee | NAP | NAP | NAP | NAP | 28,112 | 14,056 | 0 |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 6/5/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 0 | 432,301 | 0 |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | 0 | Springing | 0 | |||||||||
| 24.001 | Property | 1 | 996 Paragon Way | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.003 | Property | 1 | 11224 Will Walker Road | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | 4/14/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | 4/22/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.010 | Property | 1 | 7410 Magi Road | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.011 | Property | 1 | 2375 East Newlands Road | 5/13/2025 | 4/18/2025 | 7% | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.012 | Property | 1 | 3800 Midlink Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.013 | Property | 1 | 13509 Waterworks Street | 4/18/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | 4/21/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.018 | Property | 1 | 11900 Trolley Lane | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.022 | Property | 1 | 91-238 Kauhi | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.023 | Property | 1 | 1892 Anfield Road | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | 4/14/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | 4/18/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.029 | Property | 1 | 700 Marine Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.030 | Property | 1 | 3245 Henry Road | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.032 | Property | 1 | 2482 Century Drive | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.033 | Property | 1 | 158 West Yard Road | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.034 | Property | 1 | 55 Commerce Avenue | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.035 | Property | 1 | 1415 West Commerce Way | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.036 | Property | 1 | 1095 South 4800 West | 5/13/2025 | 4/18/2025 | 7% | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.037 | Property | 1 | 950 Bennett Road | 4/14/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.038 | Property | 1 | 985 Kershaw Street | 5/13/2025 | 4/18/2025 | 7% | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.039 | Property | 1 | 1990 Hood Road | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.041 | Property | 1 | 7409 Magi Road | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.042 | Property | 1 | 91-329 Kauhi | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.043 | Property | 1 | 1985 International Way | 4/22/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.044 | Property | 1 | 200 Orange Point Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.045 | Property | 1 | 91-241 Kalaeloa | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP |
| A-1-17 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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 ($) |
Annual Ground Rent Increases (Y/N) | Upfront RE Tax Reserve ($) | Monthly RE Tax Reserve ($) | Upfront Insurance Reserve ($) |
| 22 | 22 | 22 | 22 | 22 | ||||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.047 | Property | 1 | 2820 State Highway 31 | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | 4/18/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.051 | Property | 1 | 3736 Salisbury Road | 4/18/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | 4/18/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.054 | Property | 1 | 7130 Q Street | 5/13/2025 | NAP | NAP | Yes - AE | Fee | NAP | NAP | NAP | NAP | ||||
| 24.055 | Property | 1 | 235 Great Pond Road | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.056 | Property | 1 | 510 Production Avenue | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.058 | Property | 1 | 4501 Industrial Drive | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.060 | Property | 1 | 2580 Technology Drive | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.061 | Property | 1 | 301 Commerce Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.062 | Property | 1 | 590 Assembly Court | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.067 | Property | 1 | 91-300 Hanua | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.069 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.070 | Property | 1 | 2 Tower Drive | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | 4/22/2025 | NAP | NAP | Yes - AH | Fee | NAP | NAP | NAP | NAP | ||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.075 | Property | 1 | 1230 West 171st Street | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.077 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.079 | Property | 1 | 1415 Industrial Drive | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.080 | Property | 1 | 209 South Bud Street | 5/13/2025 | NAP | NAP | Yes - AH | Fee | NAP | NAP | NAP | NAP | ||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.082 | Property | 1 | 3900 NE 6th Street | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | 4/14/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.085 | Property | 1 | 91-210 Kauhi | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.086 | Property | 1 | 435 SE 70th Street | 4/24/2025 | NAP | NAP | No | Leasehold | 9/30/2027 | 8, 5-year options and 1, 1-year option | 30,205 | Yes | ||||
| 24.087 | Property | 1 | 2902 Gun Club Road | 4/16/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.090 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | 5/13/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.093 | Property | 1 | 3425 Maple Drive | 4/24/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.094 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.095 | Property | 1 | 5156 American Road | 4/22/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 24.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | ||||
| 25 | Loan | 17, 23 | 1 | Atrium II | 5/29/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 150,355 | 32,500 | 2,413 |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 6/20/2025 | NAP | NAP | No | Fee | NAP | NAP | NAP | NAP | 21,982 | 7,327 | 22,767 |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 12/26/2024 | NAP | NAP | No | Leasehold | 11/30/2119 | None | 3,077,503 | Yes | 804,612 | 268,204 | 83,723 |
| A-1-18 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) |
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 101,195 | 0 | 12,104 | 0 | 0 | 3,178 | 0 | 0 | 0 | 0 | 1,209,250 | 4,600,000 |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | Springing | 0 | 83,865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2.001 | Property | 1 | Wayfarer San Diego | |||||||||||||
| 2.002 | Property | 1 | Sandcastle Inn | |||||||||||||
| 2.003 | Property | 1 | Kinney Venice Beach | |||||||||||||
| 2.004 | Property | 1 | Inn at Venice Beach | |||||||||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | Springing | 0 | 8,638 | 0 | 1,425,320 | 0 | 0 | 0 | 0 | 0 | 13,031 | 12,622,150 |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | Springing | 0 | 10,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173,909 | 627,688 |
| 4.001 | Property | 1 | Legacy at Westchase | |||||||||||||
| 4.002 | Property | 1 | Providence at Heights | |||||||||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | Springing | 0 | Springing | An amount equal to twenty-four (24) times the required monthly deposit. | 0 | 171,431 | 0 | 0 | 0 | 0 | 0 | 2,480,567 |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | Springing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 233,384,025 |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 31,617 | 0 | 7,491 | 0 | 0 | 2,600 | 100,000 | 0 | 0 | 0 | 32,750 | 632,750 |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | |||||||||||||
| 7.002 | Property | 1 | 210 Rivington Street | |||||||||||||
| 7.003 | Property | 1 | 19 Stanton Street | |||||||||||||
| 7.004 | Property | 1 | 76 East 1st Street | |||||||||||||
| 7.005 | Property | 1 | 120 Orchard Street | |||||||||||||
| 7.006 | Property | 1 | 624 East 11th Street | |||||||||||||
| 7.007 | Property | 1 | 203 Chrystie Street | |||||||||||||
| 7.008 | Property | 1 | 244 East Houston Street | |||||||||||||
| 7.009 | Property | 1 | 15 Stanton Street | |||||||||||||
| 7.010 | Property | 1 | 126 East 7th Street | |||||||||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | |||||||||||||
| 7.012 | Property | 1 | 17 Stanton Street | |||||||||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | |||||||||||||
| 8 | Loan | 1 | 170 53rd Street | 13,034 | 0 | 1,796 | 0 | 0 | 6,415 | 153,969 | 0 | 0 | 0 | 65,819 | 153,267 | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 6,008 | 0 | 4,211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 165,525 | 0 |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 5,063 | 0 | 1,049 | 0 | 0 | 5,247 | 0 | 0 | 0 | 0 | 72,825 | 37,145 |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | Springing | 0 | 68,217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39,625 | 2,126,445 |
| 12 | Loan | 1 | Courtyard Boise | 6,697 | 0 | 25,782 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 7,954 | 0 | 3,213 | 75,000 | 0 | 333 | 30,000 | 0 | 0 | 0 | 0 | 0 |
| 14 | Loan | 23 | 1 | One Jackson Square | Springing | 0 | 252 | 0 | 0 | 10,000 | 0 | 0 | 0 | 0 | 0 | 7,526 |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 5,947 | 0 | 18,331 | 0 | 0 | 0 | 0 | 96,898 | 0 | 0 | 7,500 | 450,000 |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | 10,556 | 0 | 1,854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 17 | Loan | 31 | 1 | 330 Melrose | 4,163 | 0 | 1,125 | 0 | 0 | 0 | 0 | 78,450 | 0 | 0 | 0 | 1,664,187 |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | Springing | 0 | 25,752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,881,053 |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 0 |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | |||||||||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | |||||||||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | Springing | 0 | 3,609 | 0 | 450,000 | 27,463 | 0 | 0 | 0 | 0 | 25,188 | 356,542 |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | 3,337 | 0 | 319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 22 | Loan | 23, 25 | 1 | Old Seward | Springing | 0 | 2,479 | 0 | 0 | 8,547 | 250,000 | 0 | 0 | 0 | 31,250 | 0 |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | Springing | 0 | 12,015 | 0 | 1,000,000 | 114,146 | 0 | 0 | 0 | 0 | 1,500 | 14,943,426 |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | Springing | 0 | Springing | 0 | 0 | Springing | 0 | 0 | 0 | 0 | 0 | 2,476,942 |
| 24.001 | Property | 1 | 996 Paragon Way | |||||||||||||
| 24.002 | Property | 1 | 91-399 Kauhi | |||||||||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | |||||||||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | |||||||||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||||||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | |||||||||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | |||||||||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||||||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | |||||||||||||
| 24.010 | Property | 1 | 7410 Magi Road | |||||||||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | |||||||||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | |||||||||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | |||||||||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||||||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | |||||||||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | |||||||||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | |||||||||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | |||||||||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | |||||||||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | |||||||||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | |||||||||||||
| 24.022 | Property | 1 | 91-238 Kauhi | |||||||||||||
| 24.023 | Property | 1 | 1892 Anfield Road | |||||||||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | |||||||||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | |||||||||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | |||||||||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | |||||||||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||||||||||
| 24.029 | Property | 1 | 700 Marine Drive | |||||||||||||
| 24.030 | Property | 1 | 3245 Henry Road | |||||||||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | |||||||||||||
| 24.032 | Property | 1 | 2482 Century Drive | |||||||||||||
| 24.033 | Property | 1 | 158 West Yard Road | |||||||||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | |||||||||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | |||||||||||||
| 24.036 | Property | 1 | 1095 South 4800 West | |||||||||||||
| 24.037 | Property | 1 | 950 Bennett Road | |||||||||||||
| 24.038 | Property | 1 | 985 Kershaw Street | |||||||||||||
| 24.039 | Property | 1 | 1990 Hood Road | |||||||||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | |||||||||||||
| 24.041 | Property | 1 | 7409 Magi Road | |||||||||||||
| 24.042 | Property | 1 | 91-329 Kauhi | |||||||||||||
| 24.043 | Property | 1 | 1985 International Way | |||||||||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | |||||||||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa |
| A-1-19 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Insurance Reserve ($) | Upfront Replacement / PIP Reserve ($) | Monthly Replacement / FF&E Reserve ($) | Replacement Reserve Caps ($) | Upfront TI/LC Reserve ($) | Monthly TI/LC Reserve ($) | TI/LC Caps ($) | Upfront Debt Service Reserve ($) | Monthly Debt Service Reserve ($) | Debt Service Reserve Cap ($) | Upfront Deferred Maintenance Reserve ($) | Upfront Other Reserve ($) |
| 24.046 | Property | 1 | 2311 South Park Road | |||||||||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | |||||||||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | |||||||||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | |||||||||||||
| 24.050 | Property | 1 | 91-080 Hanua | |||||||||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | |||||||||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | |||||||||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | |||||||||||||
| 24.054 | Property | 1 | 7130 Q Street | |||||||||||||
| 24.055 | Property | 1 | 235 Great Pond Road | |||||||||||||
| 24.056 | Property | 1 | 510 Production Avenue | |||||||||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | |||||||||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | |||||||||||||
| 24.059 | Property | 1 | 91-222 Olai | |||||||||||||
| 24.060 | Property | 1 | 2580 Technology Drive | |||||||||||||
| 24.061 | Property | 1 | 301 Commerce Drive | |||||||||||||
| 24.062 | Property | 1 | 590 Assembly Court | |||||||||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | |||||||||||||
| 24.064 | Property | 1 | 91-250 Komohana | |||||||||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | |||||||||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | |||||||||||||
| 24.067 | Property | 1 | 91-300 Hanua | |||||||||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | |||||||||||||
| 24.069 | Property | 1 | 91-259 Olai | |||||||||||||
| 24.070 | Property | 1 | 2 Tower Drive | |||||||||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | |||||||||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | |||||||||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | |||||||||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | |||||||||||||
| 24.075 | Property | 1 | 1230 West 171st Street | |||||||||||||
| 24.076 | Property | 1 | 91-400 Komohana | |||||||||||||
| 24.077 | Property | 1 | 91-265 Hanua | |||||||||||||
| 24.078 | Property | 1 | 91-255 Hanua | |||||||||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | |||||||||||||
| 24.080 | Property | 1 | 209 South Bud Street | |||||||||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | |||||||||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | |||||||||||||
| 24.083 | Property | 1 | 91-218 Olai | |||||||||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | |||||||||||||
| 24.085 | Property | 1 | 91-210 Kauhi | |||||||||||||
| 24.086 | Property | 1 | 435 SE 70th Street | |||||||||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | |||||||||||||
| 24.088 | Property | 1 | 91-210 Olai | |||||||||||||
| 24.089 | Property | 1 | 91-95 Hanua | |||||||||||||
| 24.090 | Property | 1 | 91-083 Hanua | |||||||||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | |||||||||||||
| 24.092 | Property | 1 | 91-119 Olai | |||||||||||||
| 24.093 | Property | 1 | 3425 Maple Drive | |||||||||||||
| 24.094 | Property | 1 | 91-174 Olai | |||||||||||||
| 24.095 | Property | 1 | 5156 American Road | |||||||||||||
| 24.096 | Property | 1 | 91-252 Kauhi | |||||||||||||
| 24.097 | Property | 1 | 91-349 Kauhi | |||||||||||||
| 24.098 | Property | 1 | 91-175 Olai | |||||||||||||
| 24.099 | Property | 1 | 91-087 Hanua | |||||||||||||
| 24.100 | Property | 1 | 91-171 Olai | |||||||||||||
| 24.101 | Property | 1 | 91-410 Komohana | |||||||||||||
| 24.102 | Property | 1 | 91-416 Komohana | |||||||||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | 2,413 | 0 | 2,111 | 0 | 350,000 | 8,443 | 0 | 0 | 0 | 0 | 0 | 34,291 |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 2,518 | 0 | 417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,300 | 248,852 |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 20,931 | 0 | 9,301 | 223,224 | 0 | 69,755 | 1,674,120 | 0 | 0 | 0 | 0 | 25,030,108 |
| A-1-20 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) |
Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management |
| 15 | 16 | ||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 0 | Amenity Space Reserve | 0 | 0 | NAP | Soft (Residential); Hard (Commercial) | Springing |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | Springing | PIP Reserve | 0 | 0 | NAP | Hard | Springing |
| 2.001 | Property | 1 | Wayfarer San Diego | ||||||||
| 2.002 | Property | 1 | Sandcastle Inn | ||||||||
| 2.003 | Property | 1 | Kinney Venice Beach | ||||||||
| 2.004 | Property | 1 | Inn at Venice Beach | ||||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 0 | Rent Replication Reserve ($4,401,644), MetLife and Regeneron Construction Reserve ($8,220,506.41) | 0 | 0 | NAP | Hard | Springing |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | Springing | Mandatory Prepayment Reserve (Upfront: $451,052.99), Ground Rent Reserve (Upfront: $176,634.70, Monthly: Springing) | 0 | 0 | NAP | Soft | In Place |
| 4.001 | Property | 1 | Legacy at Westchase | ||||||||
| 4.002 | Property | 1 | Providence at Heights | ||||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 0 | Additional TI/LC Reserve ($1,500,000), Unfunded Obligations Reserve ($980,567) | 0 | 0 | NAP | Hard | Springing |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 0 | Vertex TI Reserve ($173,530,598), Vertex Free Rent ($58,450,518), Vertex Parking Garage Credit ($1,402,908) | 0 | 0 | NAP | Hard | Springing |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 0 | SBA Loan Reserve | 0 | 0 | NAP | Springing | Springing |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | ||||||||
| 7.002 | Property | 1 | 210 Rivington Street | ||||||||
| 7.003 | Property | 1 | 19 Stanton Street | ||||||||
| 7.004 | Property | 1 | 76 East 1st Street | ||||||||
| 7.005 | Property | 1 | 120 Orchard Street | ||||||||
| 7.006 | Property | 1 | 624 East 11th Street | ||||||||
| 7.007 | Property | 1 | 203 Chrystie Street | ||||||||
| 7.008 | Property | 1 | 244 East Houston Street | ||||||||
| 7.009 | Property | 1 | 15 Stanton Street | ||||||||
| 7.010 | Property | 1 | 126 East 7th Street | ||||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | ||||||||
| 7.012 | Property | 1 | 17 Stanton Street | ||||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | ||||||||
| 8 | Loan | 1 | 170 53rd Street | 0 | Gap Rent Reserve | 0 | 0 | NAP | Springing | Springing | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 0 | NAP | 0 | 0 | NAP | Springing | Springing |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 37,145 | Condo Common Charges Reserve | 0 | 0 | NAP | Hard | Springing |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | Springing | Prepaid Revenue Reserve (Upfront: $2,126,445), Seasonality Reserve (Monthly: Springing) | 0 | 0 | NAP | Hard | Springing |
| 12 | Loan | 1 | Courtyard Boise | Springing | PIP Reserve | 0 | 0 | NAP | Hard | Springing | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 0 | NAP | 0 | 0 | NAP | Springing | Springing |
| 14 | Loan | 23 | 1 | One Jackson Square | Springing | Condo Assessment Reserve | 0 | 0 | NAP | Hard | Springing |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 0 | PIP Reserve | 0 | 0 | NAP | Springing | Springing |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | 0 | NAP | 0 | 0 | NAP | Hard | Springing |
| 17 | Loan | 31 | 1 | 330 Melrose | 0 | Affordable Unit Earnout Reserve ($1,500,000.00), 467M Reserve ($164,187.00) | 0 | 0 | NAP | Springing | Springing |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 0 | PIP Reserve | 0 | 0 | NAP | Hard | Springing |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | 0 | NAP | 0 | 0 | NAP | Hard | Springing |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | ||||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | ||||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | 0 | Zoll Free Rent Reserve | 0 | 0 | NAP | Springing | Springing |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | 0 | NAP | 0 | 0 | NAP | Springing | Springing |
| 22 | Loan | 23, 25 | 1 | Old Seward | 0 | NAP | 0 | 0 | NAP | Springing | Springing |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | 0 | Unfunded Obligations Reserve ($12,999,018), Gap Rent Reserve ($1,944,408) | 0 | 0 | NAP | Hard | Springing |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | Springing | Ground Lease Reserve (Monthly: Springing), Unfunded Obligations Reserve (Upfront: 2,476,941.61) | 0 | 0 | NAP | Hard | Springing |
| 24.001 | Property | 1 | 996 Paragon Way | ||||||||
| 24.002 | Property | 1 | 91-399 Kauhi | ||||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | ||||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | ||||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | ||||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | ||||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | ||||||||
| 24.010 | Property | 1 | 7410 Magi Road | ||||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | ||||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | ||||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | ||||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | ||||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | ||||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | ||||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | ||||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | ||||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | ||||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | ||||||||
| 24.022 | Property | 1 | 91-238 Kauhi | ||||||||
| 24.023 | Property | 1 | 1892 Anfield Road | ||||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | ||||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | ||||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | ||||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||
| 24.029 | Property | 1 | 700 Marine Drive | ||||||||
| 24.030 | Property | 1 | 3245 Henry Road | ||||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | ||||||||
| 24.032 | Property | 1 | 2482 Century Drive | ||||||||
| 24.033 | Property | 1 | 158 West Yard Road | ||||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | ||||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | ||||||||
| 24.036 | Property | 1 | 1095 South 4800 West | ||||||||
| 24.037 | Property | 1 | 950 Bennett Road | ||||||||
| 24.038 | Property | 1 | 985 Kershaw Street | ||||||||
| 24.039 | Property | 1 | 1990 Hood Road | ||||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | ||||||||
| 24.041 | Property | 1 | 7409 Magi Road | ||||||||
| 24.042 | Property | 1 | 91-329 Kauhi | ||||||||
| 24.043 | Property | 1 | 1985 International Way | ||||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | ||||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa |
| A-1-21 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Monthly Other Reserve ($) | Other Reserve Description | Other Reserve Cap ($) |
Holdback/ Earnout Amount ($) | Holdback/ Earnout Description | Lockbox Type | Cash Management |
| 15 | 16 | ||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | ||||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | ||||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | ||||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | ||||||||
| 24.050 | Property | 1 | 91-080 Hanua | ||||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | ||||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | ||||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | ||||||||
| 24.054 | Property | 1 | 7130 Q Street | ||||||||
| 24.055 | Property | 1 | 235 Great Pond Road | ||||||||
| 24.056 | Property | 1 | 510 Production Avenue | ||||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | ||||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | ||||||||
| 24.059 | Property | 1 | 91-222 Olai | ||||||||
| 24.060 | Property | 1 | 2580 Technology Drive | ||||||||
| 24.061 | Property | 1 | 301 Commerce Drive | ||||||||
| 24.062 | Property | 1 | 590 Assembly Court | ||||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | ||||||||
| 24.064 | Property | 1 | 91-250 Komohana | ||||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | ||||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | ||||||||
| 24.067 | Property | 1 | 91-300 Hanua | ||||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | ||||||||
| 24.069 | Property | 1 | 91-259 Olai | ||||||||
| 24.070 | Property | 1 | 2 Tower Drive | ||||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | ||||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | ||||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | ||||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | ||||||||
| 24.075 | Property | 1 | 1230 West 171st Street | ||||||||
| 24.076 | Property | 1 | 91-400 Komohana | ||||||||
| 24.077 | Property | 1 | 91-265 Hanua | ||||||||
| 24.078 | Property | 1 | 91-255 Hanua | ||||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | ||||||||
| 24.080 | Property | 1 | 209 South Bud Street | ||||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | ||||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | ||||||||
| 24.083 | Property | 1 | 91-218 Olai | ||||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | ||||||||
| 24.085 | Property | 1 | 91-210 Kauhi | ||||||||
| 24.086 | Property | 1 | 435 SE 70th Street | ||||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | ||||||||
| 24.088 | Property | 1 | 91-210 Olai | ||||||||
| 24.089 | Property | 1 | 91-95 Hanua | ||||||||
| 24.090 | Property | 1 | 91-083 Hanua | ||||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | ||||||||
| 24.092 | Property | 1 | 91-119 Olai | ||||||||
| 24.093 | Property | 1 | 3425 Maple Drive | ||||||||
| 24.094 | Property | 1 | 91-174 Olai | ||||||||
| 24.095 | Property | 1 | 5156 American Road | ||||||||
| 24.096 | Property | 1 | 91-252 Kauhi | ||||||||
| 24.097 | Property | 1 | 91-349 Kauhi | ||||||||
| 24.098 | Property | 1 | 91-175 Olai | ||||||||
| 24.099 | Property | 1 | 91-087 Hanua | ||||||||
| 24.100 | Property | 1 | 91-171 Olai | ||||||||
| 24.101 | Property | 1 | 91-410 Komohana | ||||||||
| 24.102 | Property | 1 | 91-416 Komohana | ||||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | 0 | Rent Replication Reserve | 0 | 0 | NAP | Springing | Springing |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | 0 | Tax Payment Reserve | 0 | 0 | NAP | Springing | Springing |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | 0 | Indeed Lease Reserve ($12,995,460), Rent Concession Reserve ($6,695,378), Upfront Rollover Reserve ($4,569,893), Ground Rent Reserve ($769,377) | 0 | 0 | NAP | Hard | Springing |
| A-1-22 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N) | Tenant Specific Excess Cash Trap Trigger (Y/N) | Pari Passu (Y/N) | Pari Passu in Trust Controlling (Y/N) | Trust Pari Passu Cut-off Date Balance ($) | 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 ($) | Subordinate Companion Loan Cut-off Date Balance ($) |
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | Yes | No | Yes | No | 60,000,000 | 88,000,000 | 398,273.30 | 668,626.77 | 132,000,000 |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | Yes | No | Yes | Yes | 60,000,000 | 11,420,000 | 69,616.40 | 435,376.82 | NAP |
| 2.001 | Property | 1 | Wayfarer San Diego | ||||||||||
| 2.002 | Property | 1 | Sandcastle Inn | ||||||||||
| 2.003 | Property | 1 | Kinney Venice Beach | ||||||||||
| 2.004 | Property | 1 | Inn at Venice Beach | ||||||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | Yes | Yes | Yes | Yes | 60,000,000 | 40,000,000 | 262,428.24 | 656,070.60 | NAP |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 4.001 | Property | 1 | Legacy at Westchase | ||||||||||
| 4.002 | Property | 1 | Providence at Heights | ||||||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | Yes | No | Yes | No | 50,000,000 | 100,000,000 | 601,151.62 | 901,727.43 | NAP |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | Yes | Yes | Yes | No | 44,600,000 | 514,200,000 | 2,144,252.21 | 2,330,237.52 | 441,200,000 |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | Yes | No | Yes | No | 30,000,000 | 48,000,000 | 255,094.44 | 414,528.47 | NAP |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | ||||||||||
| 7.002 | Property | 1 | 210 Rivington Street | ||||||||||
| 7.003 | Property | 1 | 19 Stanton Street | ||||||||||
| 7.004 | Property | 1 | 76 East 1st Street | ||||||||||
| 7.005 | Property | 1 | 120 Orchard Street | ||||||||||
| 7.006 | Property | 1 | 624 East 11th Street | ||||||||||
| 7.007 | Property | 1 | 203 Chrystie Street | ||||||||||
| 7.008 | Property | 1 | 244 East Houston Street | ||||||||||
| 7.009 | Property | 1 | 15 Stanton Street | ||||||||||
| 7.010 | Property | 1 | 126 East 7th Street | ||||||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | ||||||||||
| 7.012 | Property | 1 | 17 Stanton Street | ||||||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | ||||||||||
| 8 | Loan | 1 | 170 53rd Street | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 12 | Loan | 1 | Courtyard Boise | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | Yes | No | Yes | No | 17,500,000 | 52,500,000 | 279,453.13 | 372,604.17 | NAP |
| 14 | Loan | 23 | 1 | One Jackson Square | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | Yes | No | Yes | Yes | 15,000,000 | 21,000,000 | 110,627.95 | 189,647.92 | NAP |
| 17 | Loan | 31 | 1 | 330 Melrose | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | ||||||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | ||||||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 23, 25 | 1 | Old Seward | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | Yes | Yes | Yes | No | 8,250,000 | 84,750,000 | 482,623.78 | 529,604.86 | NAP |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | Yes | No | Yes | No | 7,000,000 | 740,200,000 | 3,361,993.32 | 3,393,787.37 | 412,800,000 |
| 24.001 | Property | 1 | 996 Paragon Way | ||||||||||
| 24.002 | Property | 1 | 91-399 Kauhi | ||||||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | ||||||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | ||||||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | ||||||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | ||||||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | ||||||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | ||||||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | ||||||||||
| 24.010 | Property | 1 | 7410 Magi Road | ||||||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | ||||||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | ||||||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | ||||||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | ||||||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | ||||||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | ||||||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | ||||||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | ||||||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | ||||||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | ||||||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | ||||||||||
| 24.022 | Property | 1 | 91-238 Kauhi | ||||||||||
| 24.023 | Property | 1 | 1892 Anfield Road | ||||||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | ||||||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | ||||||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | ||||||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | ||||||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | ||||||||||
| 24.029 | Property | 1 | 700 Marine Drive | ||||||||||
| 24.030 | Property | 1 | 3245 Henry Road | ||||||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | ||||||||||
| 24.032 | Property | 1 | 2482 Century Drive | ||||||||||
| 24.033 | Property | 1 | 158 West Yard Road | ||||||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | ||||||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | ||||||||||
| 24.036 | Property | 1 | 1095 South 4800 West | ||||||||||
| 24.037 | Property | 1 | 950 Bennett Road | ||||||||||
| 24.038 | Property | 1 | 985 Kershaw Street | ||||||||||
| 24.039 | Property | 1 | 1990 Hood Road | ||||||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | ||||||||||
| 24.041 | Property | 1 | 7409 Magi Road | ||||||||||
| 24.042 | Property | 1 | 91-329 Kauhi | ||||||||||
| 24.043 | Property | 1 | 1985 International Way | ||||||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | ||||||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa |
| A-1-23 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | 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) | 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 ($) |
| 24.046 | Property | 1 | 2311 South Park Road | ||||||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | ||||||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | ||||||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | ||||||||||
| 24.050 | Property | 1 | 91-080 Hanua | ||||||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | ||||||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | ||||||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | ||||||||||
| 24.054 | Property | 1 | 7130 Q Street | ||||||||||
| 24.055 | Property | 1 | 235 Great Pond Road | ||||||||||
| 24.056 | Property | 1 | 510 Production Avenue | ||||||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | ||||||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | ||||||||||
| 24.059 | Property | 1 | 91-222 Olai | ||||||||||
| 24.060 | Property | 1 | 2580 Technology Drive | ||||||||||
| 24.061 | Property | 1 | 301 Commerce Drive | ||||||||||
| 24.062 | Property | 1 | 590 Assembly Court | ||||||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | ||||||||||
| 24.064 | Property | 1 | 91-250 Komohana | ||||||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | ||||||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | ||||||||||
| 24.067 | Property | 1 | 91-300 Hanua | ||||||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | ||||||||||
| 24.069 | Property | 1 | 91-259 Olai | ||||||||||
| 24.070 | Property | 1 | 2 Tower Drive | ||||||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | ||||||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | ||||||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | ||||||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | ||||||||||
| 24.075 | Property | 1 | 1230 West 171st Street | ||||||||||
| 24.076 | Property | 1 | 91-400 Komohana | ||||||||||
| 24.077 | Property | 1 | 91-265 Hanua | ||||||||||
| 24.078 | Property | 1 | 91-255 Hanua | ||||||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | ||||||||||
| 24.080 | Property | 1 | 209 South Bud Street | ||||||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | ||||||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | ||||||||||
| 24.083 | Property | 1 | 91-218 Olai | ||||||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | ||||||||||
| 24.085 | Property | 1 | 91-210 Kauhi | ||||||||||
| 24.086 | Property | 1 | 435 SE 70th Street | ||||||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | ||||||||||
| 24.088 | Property | 1 | 91-210 Olai | ||||||||||
| 24.089 | Property | 1 | 91-95 Hanua | ||||||||||
| 24.090 | Property | 1 | 91-083 Hanua | ||||||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | ||||||||||
| 24.092 | Property | 1 | 91-119 Olai | ||||||||||
| 24.093 | Property | 1 | 3425 Maple Drive | ||||||||||
| 24.094 | Property | 1 | 91-174 Olai | ||||||||||
| 24.095 | Property | 1 | 5156 American Road | ||||||||||
| 24.096 | Property | 1 | 91-252 Kauhi | ||||||||||
| 24.097 | Property | 1 | 91-349 Kauhi | ||||||||||
| 24.098 | Property | 1 | 91-175 Olai | ||||||||||
| 24.099 | Property | 1 | 91-087 Hanua | ||||||||||
| 24.100 | Property | 1 | 91-171 Olai | ||||||||||
| 24.101 | Property | 1 | 91-410 Komohana | ||||||||||
| 24.102 | Property | 1 | 91-416 Komohana | ||||||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | Yes | Yes | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | Yes | No | No | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | Yes | Yes | Yes | No | 3,500,000 | 111,500,000 | 695,154.75 | 716,975.75 | NAP |
| A-1-24 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | Whole Loan Cut-off Date LTV Ratio (%) | Whole Loan Underwritten NCF DSCR (x) | Whole Loan Underwritten NOI Debt Yield (%) |
Mezzanine Debt Cut-off Date Balance($) | 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 (%) | Future Additional Debt Permitted (Y/N) |
| 4 | 4 | |||||||||||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 7.41000% | 280,000,000 | 1,495,047.60 | 74.1% | 1.12 | 7.2% | 100,000,000 | 18.00000% | 380,000,000 | 3,015,880.93 | 100.5% | 0.55 | 5.3% | No |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | NAP | 71,420,000 | 435,376.82 | 57.2% | 1.76 | 14.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 2.001 | Property | 1 | Wayfarer San Diego | |||||||||||||||
| 2.002 | Property | 1 | Sandcastle Inn | |||||||||||||||
| 2.003 | Property | 1 | Kinney Venice Beach | |||||||||||||||
| 2.004 | Property | 1 | Inn at Venice Beach | |||||||||||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | NAP | 100,000,000 | 656,070.60 | 62.5% | 1.44 | 11.4% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 4.001 | Property | 1 | Legacy at Westchase | |||||||||||||||
| 4.002 | Property | 1 | Providence at Heights | |||||||||||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | NAP | 150,000,000 | 901,727.43 | 54.6% | 1.86 | 14.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 6.43191708975521% | 1,000,000,000 | 4,727,883.50 | 60.8% | 1.62 | 9.2% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | Yes |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | NAP | 78,000,000 | 414,528.47 | 63.1% | 1.37 | 8.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | |||||||||||||||
| 7.002 | Property | 1 | 210 Rivington Street | |||||||||||||||
| 7.003 | Property | 1 | 19 Stanton Street | |||||||||||||||
| 7.004 | Property | 1 | 76 East 1st Street | |||||||||||||||
| 7.005 | Property | 1 | 120 Orchard Street | |||||||||||||||
| 7.006 | Property | 1 | 624 East 11th Street | |||||||||||||||
| 7.007 | Property | 1 | 203 Chrystie Street | |||||||||||||||
| 7.008 | Property | 1 | 244 East Houston Street | |||||||||||||||
| 7.009 | Property | 1 | 15 Stanton Street | |||||||||||||||
| 7.010 | Property | 1 | 126 East 7th Street | |||||||||||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | |||||||||||||||
| 7.012 | Property | 1 | 17 Stanton Street | |||||||||||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | |||||||||||||||
| 8 | Loan | 1 | 170 53rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 12 | Loan | 1 | Courtyard Boise | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | NAP | 70,000,000 | 372,604.17 | 68.0% | 1.25 | 8.0% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 14 | Loan | 23 | 1 | One Jackson Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAP | 36,000,000 | 189,647.92 | 60.9% | 1.33 | 8.5% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 17 | Loan | 31 | 1 | 330 Melrose | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | |||||||||||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | |||||||||||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 22 | Loan | 23, 25 | 1 | Old Seward | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | NAP | 93,000,000 | 529,604.86 | 64.5% | 1.25 | 8.9% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | 8.2510509729845% | 1,160,000,000 | 6,271,570.59 | 68.0% | 1.06 | 7.3% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 24.001 | Property | 1 | 996 Paragon Way | |||||||||||||||
| 24.002 | Property | 1 | 91-399 Kauhi | |||||||||||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | |||||||||||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | |||||||||||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||||||||||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | |||||||||||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | |||||||||||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||||||||||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | |||||||||||||||
| 24.010 | Property | 1 | 7410 Magi Road | |||||||||||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | |||||||||||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | |||||||||||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | |||||||||||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||||||||||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | |||||||||||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | |||||||||||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | |||||||||||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | |||||||||||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | |||||||||||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | |||||||||||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | |||||||||||||||
| 24.022 | Property | 1 | 91-238 Kauhi | |||||||||||||||
| 24.023 | Property | 1 | 1892 Anfield Road | |||||||||||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | |||||||||||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | |||||||||||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | |||||||||||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | |||||||||||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | |||||||||||||||
| 24.029 | Property | 1 | 700 Marine Drive | |||||||||||||||
| 24.030 | Property | 1 | 3245 Henry Road | |||||||||||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | |||||||||||||||
| 24.032 | Property | 1 | 2482 Century Drive | |||||||||||||||
| 24.033 | Property | 1 | 158 West Yard Road | |||||||||||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | |||||||||||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | |||||||||||||||
| 24.036 | Property | 1 | 1095 South 4800 West | |||||||||||||||
| 24.037 | Property | 1 | 950 Bennett Road | |||||||||||||||
| 24.038 | Property | 1 | 985 Kershaw Street | |||||||||||||||
| 24.039 | Property | 1 | 1990 Hood Road | |||||||||||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | |||||||||||||||
| 24.041 | Property | 1 | 7409 Magi Road | |||||||||||||||
| 24.042 | Property | 1 | 91-329 Kauhi | |||||||||||||||
| 24.043 | Property | 1 | 1985 International Way | |||||||||||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | |||||||||||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa |
| A-1-25 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Subordinate Companion Loan Interest Rate | Whole Loan Cut-off Date Balance ($) | Whole Loan Monthly Debt Service ($) | 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 (%) | Future Additional Debt Permitted (Y/N) |
| 4 | 4 | |||||||||||||||||
| 24.046 | Property | 1 | 2311 South Park Road | |||||||||||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | |||||||||||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | |||||||||||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | |||||||||||||||
| 24.050 | Property | 1 | 91-080 Hanua | |||||||||||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | |||||||||||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | |||||||||||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | |||||||||||||||
| 24.054 | Property | 1 | 7130 Q Street | |||||||||||||||
| 24.055 | Property | 1 | 235 Great Pond Road | |||||||||||||||
| 24.056 | Property | 1 | 510 Production Avenue | |||||||||||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | |||||||||||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | |||||||||||||||
| 24.059 | Property | 1 | 91-222 Olai | |||||||||||||||
| 24.060 | Property | 1 | 2580 Technology Drive | |||||||||||||||
| 24.061 | Property | 1 | 301 Commerce Drive | |||||||||||||||
| 24.062 | Property | 1 | 590 Assembly Court | |||||||||||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | |||||||||||||||
| 24.064 | Property | 1 | 91-250 Komohana | |||||||||||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | |||||||||||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | |||||||||||||||
| 24.067 | Property | 1 | 91-300 Hanua | |||||||||||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | |||||||||||||||
| 24.069 | Property | 1 | 91-259 Olai | |||||||||||||||
| 24.070 | Property | 1 | 2 Tower Drive | |||||||||||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | |||||||||||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | |||||||||||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | |||||||||||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | |||||||||||||||
| 24.075 | Property | 1 | 1230 West 171st Street | |||||||||||||||
| 24.076 | Property | 1 | 91-400 Komohana | |||||||||||||||
| 24.077 | Property | 1 | 91-265 Hanua | |||||||||||||||
| 24.078 | Property | 1 | 91-255 Hanua | |||||||||||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | |||||||||||||||
| 24.080 | Property | 1 | 209 South Bud Street | |||||||||||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | |||||||||||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | |||||||||||||||
| 24.083 | Property | 1 | 91-218 Olai | |||||||||||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | |||||||||||||||
| 24.085 | Property | 1 | 91-210 Kauhi | |||||||||||||||
| 24.086 | Property | 1 | 435 SE 70th Street | |||||||||||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | |||||||||||||||
| 24.088 | Property | 1 | 91-210 Olai | |||||||||||||||
| 24.089 | Property | 1 | 91-95 Hanua | |||||||||||||||
| 24.090 | Property | 1 | 91-083 Hanua | |||||||||||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | |||||||||||||||
| 24.092 | Property | 1 | 91-119 Olai | |||||||||||||||
| 24.093 | Property | 1 | 3425 Maple Drive | |||||||||||||||
| 24.094 | Property | 1 | 91-174 Olai | |||||||||||||||
| 24.095 | Property | 1 | 5156 American Road | |||||||||||||||
| 24.096 | Property | 1 | 91-252 Kauhi | |||||||||||||||
| 24.097 | Property | 1 | 91-349 Kauhi | |||||||||||||||
| 24.098 | Property | 1 | 91-175 Olai | |||||||||||||||
| 24.099 | Property | 1 | 91-087 Hanua | |||||||||||||||
| 24.100 | Property | 1 | 91-171 Olai | |||||||||||||||
| 24.101 | Property | 1 | 91-410 Komohana | |||||||||||||||
| 24.102 | Property | 1 | 91-416 Komohana | |||||||||||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | NAP | 115,000,000 | 716,975.75 | 59.9% | 1.73 | 13.8% | NAP | NAP | NAP | NAP | NAP | NAP | NAP | No |
| A-1-26 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Future Debt Permitted Type | Sponsor |
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | NAP | 60 Guilders, LLC |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | NAP | Invest West Financial Corporation |
| 2.001 | Property | 1 | Wayfarer San Diego | |||
| 2.002 | Property | 1 | Sandcastle Inn | |||
| 2.003 | Property | 1 | Kinney Venice Beach | |||
| 2.004 | Property | 1 | Inn at Venice Beach | |||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | NAP | David B. Rubenstein |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | NAP | Joseph G. Lubeck |
| 4.001 | Property | 1 | Legacy at Westchase | |||
| 4.002 | Property | 1 | Providence at Heights | |||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | NAP | PREIT Realty, LLC |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | Mezzanine (Max Combined LTV of 60.8%; Min Combined DY of 8.3%; Intercreditor Agreement is required) | Diversified Healthcare Trust |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | NAP | Jonathan Soudry, Ariel Soudry and Steven Soudry |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | |||
| 7.002 | Property | 1 | 210 Rivington Street | |||
| 7.003 | Property | 1 | 19 Stanton Street | |||
| 7.004 | Property | 1 | 76 East 1st Street | |||
| 7.005 | Property | 1 | 120 Orchard Street | |||
| 7.006 | Property | 1 | 624 East 11th Street | |||
| 7.007 | Property | 1 | 203 Chrystie Street | |||
| 7.008 | Property | 1 | 244 East Houston Street | |||
| 7.009 | Property | 1 | 15 Stanton Street | |||
| 7.010 | Property | 1 | 126 East 7th Street | |||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | |||
| 7.012 | Property | 1 | 17 Stanton Street | |||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | |||
| 8 | Loan | 1 | 170 53rd Street | NAP | Steven Frisch | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | NAP | Elimelech Tress, Bentzion Schechter and Abraham Tress |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | NAP | Samual Fisch |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | NAP | Sheenal Patel and Vamsikrishna P. Bonthala |
| 12 | Loan | 1 | Courtyard Boise | NAP | Andrew P. Hardy, Wells L. Marvin, William E. Swank, Jr. and David Wani | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | NAP | Simon Kaufman and Yoel Kaufman |
| 14 | Loan | 23 | 1 | One Jackson Square | NAP | Aby Rosen and Michael Fuchs |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | NAP | Srinivasa T.R. Goluguri |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAP | Joseph A. Daibes |
| 17 | Loan | 31 | 1 | 330 Melrose | NAP | Meir D. Tabak |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | NAP | Iris S. Wolstein |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | NAP | Andrew Gi, Dax Thomas Sullivan Mitchell and Neil Wahlgren |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | |||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | |||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | NAP | Francis Greenburger and Robert Kantor |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAP | Avraham Garbo |
| 22 | Loan | 23, 25 | 1 | Old Seward | NAP | Francis Greenburger and Robert Kantor |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | NAP | Jay Gudebski and Richard G. Allman III |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | NAP | Industrial Logistics Properties Trust |
| 24.001 | Property | 1 | 996 Paragon Way | |||
| 24.002 | Property | 1 | 91-399 Kauhi | |||
| 24.003 | Property | 1 | 11224 Will Walker Road | |||
| 24.004 | Property | 1 | 10450 Doral Boulevard | |||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | |||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | |||
| 24.007 | Property | 1 | 6850 Weber Boulevard | |||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | |||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | |||
| 24.010 | Property | 1 | 7410 Magi Road | |||
| 24.011 | Property | 1 | 2375 East Newlands Road | |||
| 24.012 | Property | 1 | 3800 Midlink Drive | |||
| 24.013 | Property | 1 | 13509 Waterworks Street | |||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | |||
| 24.015 | Property | 1 | 91-141 Kalaeloa | |||
| 24.016 | Property | 1 | 9860 West Buckeye Road | |||
| 24.017 | Property | 1 | 125 North Troy Hill Road | |||
| 24.018 | Property | 1 | 11900 Trolley Lane | |||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | |||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | |||
| 24.021 | Property | 1 | 5001 West Delbridge Street | |||
| 24.022 | Property | 1 | 91-238 Kauhi | |||
| 24.023 | Property | 1 | 1892 Anfield Road | |||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | |||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | |||
| 24.026 | Property | 1 | 3155 Grissom Parkway | |||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | |||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | |||
| 24.029 | Property | 1 | 700 Marine Drive | |||
| 24.030 | Property | 1 | 3245 Henry Road | |||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | |||
| 24.032 | Property | 1 | 2482 Century Drive | |||
| 24.033 | Property | 1 | 158 West Yard Road | |||
| 24.034 | Property | 1 | 55 Commerce Avenue | |||
| 24.035 | Property | 1 | 1415 West Commerce Way | |||
| 24.036 | Property | 1 | 1095 South 4800 West | |||
| 24.037 | Property | 1 | 950 Bennett Road | |||
| 24.038 | Property | 1 | 985 Kershaw Street | |||
| 24.039 | Property | 1 | 1990 Hood Road | |||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | |||
| 24.041 | Property | 1 | 7409 Magi Road | |||
| 24.042 | Property | 1 | 91-329 Kauhi | |||
| 24.043 | Property | 1 | 1985 International Way | |||
| 24.044 | Property | 1 | 200 Orange Point Drive | |||
| 24.045 | Property | 1 | 91-241 Kalaeloa |
| A-1-27 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Future Debt Permitted Type | Sponsor |
| 24.046 | Property | 1 | 2311 South Park Road | |||
| 24.047 | Property | 1 | 2820 State Highway 31 | |||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | |||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | |||
| 24.050 | Property | 1 | 91-080 Hanua | |||
| 24.051 | Property | 1 | 3736 Salisbury Road | |||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | |||
| 24.053 | Property | 1 | 150 Greenhorn Drive | |||
| 24.054 | Property | 1 | 7130 Q Street | |||
| 24.055 | Property | 1 | 235 Great Pond Road | |||
| 24.056 | Property | 1 | 510 Production Avenue | |||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | |||
| 24.058 | Property | 1 | 4501 Industrial Drive | |||
| 24.059 | Property | 1 | 91-222 Olai | |||
| 24.060 | Property | 1 | 2580 Technology Drive | |||
| 24.061 | Property | 1 | 301 Commerce Drive | |||
| 24.062 | Property | 1 | 590 Assembly Court | |||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | |||
| 24.064 | Property | 1 | 91-250 Komohana | |||
| 24.065 | Property | 1 | 91-220 Kalaeloa | |||
| 24.066 | Property | 1 | 91-185 Kalaeloa | |||
| 24.067 | Property | 1 | 91-300 Hanua | |||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | |||
| 24.069 | Property | 1 | 91-259 Olai | |||
| 24.070 | Property | 1 | 2 Tower Drive | |||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | |||
| 24.072 | Property | 1 | 91-202 Kalaeloa | |||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | |||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | |||
| 24.075 | Property | 1 | 1230 West 171st Street | |||
| 24.076 | Property | 1 | 91-400 Komohana | |||
| 24.077 | Property | 1 | 91-265 Hanua | |||
| 24.078 | Property | 1 | 91-255 Hanua | |||
| 24.079 | Property | 1 | 1415 Industrial Drive | |||
| 24.080 | Property | 1 | 209 South Bud Street | |||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | |||
| 24.082 | Property | 1 | 3900 NE 6th Street | |||
| 24.083 | Property | 1 | 91-218 Olai | |||
| 24.084 | Property | 1 | 5795 Logistics Parkway | |||
| 24.085 | Property | 1 | 91-210 Kauhi | |||
| 24.086 | Property | 1 | 435 SE 70th Street | |||
| 24.087 | Property | 1 | 2902 Gun Club Road | |||
| 24.088 | Property | 1 | 91-210 Olai | |||
| 24.089 | Property | 1 | 91-95 Hanua | |||
| 24.090 | Property | 1 | 91-083 Hanua | |||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | |||
| 24.092 | Property | 1 | 91-119 Olai | |||
| 24.093 | Property | 1 | 3425 Maple Drive | |||
| 24.094 | Property | 1 | 91-174 Olai | |||
| 24.095 | Property | 1 | 5156 American Road | |||
| 24.096 | Property | 1 | 91-252 Kauhi | |||
| 24.097 | Property | 1 | 91-349 Kauhi | |||
| 24.098 | Property | 1 | 91-175 Olai | |||
| 24.099 | Property | 1 | 91-087 Hanua | |||
| 24.100 | Property | 1 | 91-171 Olai | |||
| 24.101 | Property | 1 | 91-410 Komohana | |||
| 24.102 | Property | 1 | 91-416 Komohana | |||
| 25 | Loan | 17, 23 | 1 | Atrium II | NAP | Chester Balder (a/k/a Chet Balder) |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | NAP | Thomas Liebermann |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | NAP | Paul Wasserman, Nathan Wasserman and Shaya Laban A/K/A Shiya Labin |
| A-1-28 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) |
Tenants-in-common (Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) |
| 25 | 7 | 8 | |||||||||
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | Ouni Mamrout and Yousef Althkefati | No | No | Refinance | No | 148,000,000 | 38,343,408 |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | Invest West Financial Corporation | No | No | Refinance | 71,420,000 | 0 | |
| 2.001 | Property | 1 | Wayfarer San Diego | No | |||||||
| 2.002 | Property | 1 | Sandcastle Inn | No | |||||||
| 2.003 | Property | 1 | Kinney Venice Beach | No | |||||||
| 2.004 | Property | 1 | Inn at Venice Beach | No | |||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | Rubenstein Properties Fund II, L.P. | No | No | Refinance | No | 100,000,000 | 0 |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | Joseph G. Lubeck | No | No | Refinance | 50,500,000 | 0 | |
| 4.001 | Property | 1 | Legacy at Westchase | No | |||||||
| 4.002 | Property | 1 | Providence at Heights | No | |||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | PREIT Associates, L.P. | No | No | Refinance | No | 150,000,000 | 250,000 |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | Diversified Healthcare Trust | No | No | Refinance | No | 558,800,000 | 0 |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | Jonathan Soudry, Ariel Soudry and Steven Soudry | No | Yes | Refinance | 78,000,000 | 0 | |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | No | |||||||
| 7.002 | Property | 1 | 210 Rivington Street | Yes | |||||||
| 7.003 | Property | 1 | 19 Stanton Street | No | |||||||
| 7.004 | Property | 1 | 76 East 1st Street | No | |||||||
| 7.005 | Property | 1 | 120 Orchard Street | No | |||||||
| 7.006 | Property | 1 | 624 East 11th Street | No | |||||||
| 7.007 | Property | 1 | 203 Chrystie Street | No | |||||||
| 7.008 | Property | 1 | 244 East Houston Street | No | |||||||
| 7.009 | Property | 1 | 15 Stanton Street | No | |||||||
| 7.010 | Property | 1 | 126 East 7th Street | No | |||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | No | |||||||
| 7.012 | Property | 1 | 17 Stanton Street | No | |||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | No | |||||||
| 8 | Loan | 1 | 170 53rd Street | Steven Frisch | No | No | Refinance | No | 28,000,000 | 0 | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | Elimelech Tress, Bentzion Schechter and Abraham Tress | No | No | Refinance | No | 22,500,000 | 428,229 |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | Samual Fisch | No | No | Acquisition | No | 21,000,000 | 12,657,119 |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | Sheenal Patel and Vamsikrishna P. Bonthala | No | No | Acquisition | No | 18,328,000 | 10,228,647 |
| 12 | Loan | 1 | Courtyard Boise | Andrew P. Hardy, Wells L. Marvin, William E. Swank, Jr. and David Wani | No | No | Refinance | No | 18,000,000 | 0 | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | Simon Kaufman, Yoel Kaufman and Abraham Grunhut | No | No | Refinance | No | 70,000,000 | 0 |
| 14 | Loan | 23 | 1 | One Jackson Square | Aby Rosen and Michael Fuchs | No | No | Refinance | No | 16,500,000 | 2,652,884 |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | Srinivasa T.R. Goluguri | No | No | Acquisition | No | 15,190,000 | 6,907,510 |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | Joseph A. Daibes | No | No | Refinance | No | ||
| 17 | Loan | 31 | 1 | 330 Melrose | Meir D. Tabak | No | No | Refinance | No | ||
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | Iris S. Wolstein and Iris S. Wolstein, Trustee of the Iris S. Wolstein Trust U/T/A, originally dated October 26, 1995, as Amended and Restated September 18, 2017, as Amended | No | No | Refinance | No | ||
| 19 | Loan | 11, 31 | 2 | White Plains Linen | Andrew Gi, Dax Thomas Sullivan Mitchell and Neil Wahlgren | No | No | Acquisition | |||
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | No | |||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | No | |||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | TEI LLC | No | No | Refinance | No | ||
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | Avraham Garbo | No | No | Refinance | No | ||
| 22 | Loan | 23, 25 | 1 | Old Seward | TEI LLC | No | Yes | Acquisition | No | ||
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | Jay Gudebski and Richard G. Allman III | No | No | Refinance | Yes | ||
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | Industrial Logistics Properties Trust | No | No | Refinance | |||
| 24.001 | Property | 1 | 996 Paragon Way | No | |||||||
| 24.002 | Property | 1 | 91-399 Kauhi | No | |||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | No | |||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | No | |||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | No | |||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | No | |||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | No | |||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | Yes | |||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | No | |||||||
| 24.010 | Property | 1 | 7410 Magi Road | No | |||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | Yes | |||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | No | |||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | No | |||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | No | |||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | No | |||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | No | |||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | No | |||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | No | |||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | No | |||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | No | |||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | Yes | |||||||
| 24.022 | Property | 1 | 91-238 Kauhi | No | |||||||
| 24.023 | Property | 1 | 1892 Anfield Road | No | |||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | No | |||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | Yes | |||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | No | |||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | No | |||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | No | |||||||
| 24.029 | Property | 1 | 700 Marine Drive | No | |||||||
| 24.030 | Property | 1 | 3245 Henry Road | No | |||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | No | |||||||
| 24.032 | Property | 1 | 2482 Century Drive | Yes | |||||||
| 24.033 | Property | 1 | 158 West Yard Road | No | |||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | No | |||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | No | |||||||
| 24.036 | Property | 1 | 1095 South 4800 West | Yes | |||||||
| 24.037 | Property | 1 | 950 Bennett Road | No | |||||||
| 24.038 | Property | 1 | 985 Kershaw Street | No | |||||||
| 24.039 | Property | 1 | 1990 Hood Road | No | |||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | No | |||||||
| 24.041 | Property | 1 | 7409 Magi Road | No | |||||||
| 24.042 | Property | 1 | 91-329 Kauhi | No | |||||||
| 24.043 | Property | 1 | 1985 International Way | No | |||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | No | |||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa | No |
| A-1-29 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Non-Recourse Carveout Guarantor | Delaware Statutory Trust (Y/N) |
Tenants-in-common (Y/N) |
Loan Purpose | Property Located Within a Qualified Opportunity Zone (Y/N) | Sources: Loan Amount ($) | Sources: Principal's New Cash Contribution ($) |
| 25 | 7 | 8 | |||||||||
| 24.046 | Property | 1 | 2311 South Park Road | No | |||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | No | |||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | No | |||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | No | |||||||
| 24.050 | Property | 1 | 91-080 Hanua | No | |||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | No | |||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | No | |||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | No | |||||||
| 24.054 | Property | 1 | 7130 Q Street | No | |||||||
| 24.055 | Property | 1 | 235 Great Pond Road | No | |||||||
| 24.056 | Property | 1 | 510 Production Avenue | No | |||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | No | |||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | No | |||||||
| 24.059 | Property | 1 | 91-222 Olai | No | |||||||
| 24.060 | Property | 1 | 2580 Technology Drive | No | |||||||
| 24.061 | Property | 1 | 301 Commerce Drive | No | |||||||
| 24.062 | Property | 1 | 590 Assembly Court | No | |||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | No | |||||||
| 24.064 | Property | 1 | 91-250 Komohana | No | |||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | No | |||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | No | |||||||
| 24.067 | Property | 1 | 91-300 Hanua | No | |||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | No | |||||||
| 24.069 | Property | 1 | 91-259 Olai | No | |||||||
| 24.070 | Property | 1 | 2 Tower Drive | No | |||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | No | |||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | No | |||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | No | |||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | No | |||||||
| 24.075 | Property | 1 | 1230 West 171st Street | Yes | |||||||
| 24.076 | Property | 1 | 91-400 Komohana | No | |||||||
| 24.077 | Property | 1 | 91-265 Hanua | No | |||||||
| 24.078 | Property | 1 | 91-255 Hanua | No | |||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | No | |||||||
| 24.080 | Property | 1 | 209 South Bud Street | Yes | |||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | No | |||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | No | |||||||
| 24.083 | Property | 1 | 91-218 Olai | No | |||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | No | |||||||
| 24.085 | Property | 1 | 91-210 Kauhi | No | |||||||
| 24.086 | Property | 1 | 435 SE 70th Street | No | |||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | No | |||||||
| 24.088 | Property | 1 | 91-210 Olai | No | |||||||
| 24.089 | Property | 1 | 91-95 Hanua | No | |||||||
| 24.090 | Property | 1 | 91-083 Hanua | No | |||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | No | |||||||
| 24.092 | Property | 1 | 91-119 Olai | No | |||||||
| 24.093 | Property | 1 | 3425 Maple Drive | No | |||||||
| 24.094 | Property | 1 | 91-174 Olai | No | |||||||
| 24.095 | Property | 1 | 5156 American Road | No | |||||||
| 24.096 | Property | 1 | 91-252 Kauhi | No | |||||||
| 24.097 | Property | 1 | 91-349 Kauhi | No | |||||||
| 24.098 | Property | 1 | 91-175 Olai | No | |||||||
| 24.099 | Property | 1 | 91-087 Hanua | No | |||||||
| 24.100 | Property | 1 | 91-171 Olai | No | |||||||
| 24.101 | Property | 1 | 91-410 Komohana | No | |||||||
| 24.102 | Property | 1 | 91-416 Komohana | No | |||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | Chester Balder (a/k/a Chet Balder) | No | No | Refinance | No | ||
| 26 | Loan | 32 | 1 | 16-10 Caffrey | Thomas Liebermann | No | No | Refinance | No | ||
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | Paul Wasserman, Nathan Wasserman and Shaya Laban A/K/A Shiya Labin | No | No | Refinance | No |
| A-1-30 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | 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 ($) |
| 1 | Loan | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | 132,000,000 | 50,000,000 | 368,343,408 | 0 | 346,635,254 | 14,974,995 | 6,733,159 | 0 | 0 | 368,343,408 | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | 0 | 0 | 71,420,000 | 70,056,901 | 0 | 865,133 | 26,230 | 471,736 | 0 | 71,420,000 | NAP | 269.40 | 198.93 | 73.8% | 269.40 | 198.93 |
| 2.001 | Property | 1 | Wayfarer San Diego | NAP | 324.85 | 215.14 | 66.2% | 324.85 | 215.14 | |||||||||||
| 2.002 | Property | 1 | Sandcastle Inn | NAP | 281.35 | 228.09 | 81.1% | 281.35 | 228.09 | |||||||||||
| 2.003 | Property | 1 | Kinney Venice Beach | NAP | 203.67 | 154.29 | 75.8% | 203.67 | 154.29 | |||||||||||
| 2.004 | Property | 1 | Inn at Venice Beach | NAP | 212.59 | 171.19 | 80.5% | 212.59 | 171.19 | |||||||||||
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | 0 | 0 | 100,000,000 | 83,096,796 | 0 | 2,075,960 | 14,198,971 | 628,273 | 0 | 100,000,000 | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | 0 | 0 | 50,500,000 | 44,140,576 | 0 | 4,928,927 | 1,374,465 | 56,032 | 0 | 50,500,000 | NAP | NAP | NAP | NAP | NAP | NAP |
| 4.001 | Property | 1 | Legacy at Westchase | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 4.002 | Property | 1 | Providence at Heights | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | 0 | 0 | 150,250,000 | 143,057,024 | 0 | 4,271,624 | 2,921,351 | 0 | 0 | 150,250,000 | NAP | NAP | NAP | NAP | NAP | NAP |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | 441,200,000 | 0 | 1,000,000,000 | 618,746,993 | 0 | 11,449,796 | 233,384,025 | 136,419,187 | 0 | 1,000,000,000 | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | 0 | 0 | 78,000,000 | 69,974,631 | 0 | 1,519,079 | 1,062,361 | 5,443,929 | 0 | 78,000,000 | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.002 | Property | 1 | 210 Rivington Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.003 | Property | 1 | 19 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.004 | Property | 1 | 76 East 1st Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.005 | Property | 1 | 120 Orchard Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.006 | Property | 1 | 624 East 11th Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.007 | Property | 1 | 203 Chrystie Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.008 | Property | 1 | 244 East Houston Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.009 | Property | 1 | 15 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.010 | Property | 1 | 126 East 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.011 | Property | 1 | 2848 Brighton 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.012 | Property | 1 | 17 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 7.013 | Property | 1 | 1111 Flatbush Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 8 | Loan | 1 | 170 53rd Street | 0 | 0 | 28,000,000 | 24,132,296 | 0 | 577,302 | 454,064 | 2,836,338 | 0 | 28,000,000 | NAP | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | 0 | 0 | 22,928,229 | 21,824,000 | 0 | 911,345 | 192,884 | 0 | 0 | 22,928,229 | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | 0 | 0 | 33,657,119 | 0 | 30,700,000 | 2,800,312 | 156,807 | 0 | 0 | 33,657,119 | NAP | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 0 | 2,353,927 | 30,910,574 | 0 | 28,000,000 | 744,504 | 2,166,070 | 0 | 0 | 30,910,574 | NAP | 152.13 | 70.39 | 46.3% | 152.13 | 70.39 |
| 12 | Loan | 1 | Courtyard Boise | 0 | 0 | 18,000,000 | 13,483,969 | 0 | 548,159 | 112,573 | 3,855,299 | 0 | 18,000,000 | 3/19/2027 | 160.27 | 119.79 | 74.7% | 160.27 | 119.79 | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | 0 | 0 | 70,000,000 | 62,099,201 | 0 | 1,869,487 | 63,354 | 5,967,958 | 0 | 70,000,000 | NAP | NAP | NAP | NAP | NAP | NAP |
| 14 | Loan | 23 | 1 | One Jackson Square | 0 | 0 | 19,152,884 | 18,234,000 | 0 | 797,516 | 121,368 | 0 | 0 | 19,152,884 | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 0 | 0 | 22,097,510 | 0 | 21,250,000 | 187,040 | 660,470 | 0 | 0 | 22,097,510 | 8/31/2040 | 138.24 | 88.11 | 63.7% | 138.24 | 88.11 |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 17 | Loan | 31 | 1 | 330 Melrose | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 3/25/2036 | 148.67 | 140.78 | 94.7% | 148.67 | 140.78 | ||||||||||
| 19 | Loan | 11, 31 | 2 | White Plains Linen | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 19.002 | Property | 1 | 10 John Walsh Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 22 | Loan | 23, 25 | 1 | Old Seward | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 24.001 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.003 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.004 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.006 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.007 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.009 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.010 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.011 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.012 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.013 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.016 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.017 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.018 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.019 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.021 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.022 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.023 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.025 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.026 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.027 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.029 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.030 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.032 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.033 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.034 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.035 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.037 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.038 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.039 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.040 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.041 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.042 | Property | 1 | 91-329 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.043 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.044 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.045 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-31 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Sources: Subordinate Debt ($) | Sources: Other Sources ($) | Sources: Total Sources ($) | Uses: Loan Payoff ($) | Uses: Purchase Price ($) | Uses: Closing Costs ($) | Uses: Reserves ($) | 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 ($) |
| 24.046 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.047 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.048 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.049 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.051 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.053 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.054 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.055 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.056 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.058 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.060 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.061 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.062 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.063 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.065 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.067 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.068 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.069 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.070 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.072 | Property | 1 | 91-202 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.075 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.077 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.079 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.080 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.082 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.084 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.085 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.086 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.090 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.091 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.093 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.094 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.095 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 24.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | |||||||||||
| 25 | Loan | 17, 23 | 1 | Atrium II | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 26 | Loan | 32 | 1 | 16-10 Caffrey | NAP | NAP | NAP | NAP | NAP | NAP | ||||||||||
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-32 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent Hotel Occupancy (%) | 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 | 10, 15, 17, 20, 26, 28, 32 | 1 | 180 Water | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 2 | Loan | 10, 11, 21, 30, 32 | 4 | Pacifica Hotel Portfolio (4-Pack) | 73.8% | 271.37 | 196.62 | 72.5% | 268.70 | 193.15 | 71.9% |
| 2.001 | Property | 1 | Wayfarer San Diego | 66.2% | 324.36 | 212.71 | 65.6% | 322.43 | 190.81 | 59.2% | |
| 2.002 | Property | 1 | Sandcastle Inn | 81.1% | 277.71 | 216.39 | 77.9% | 280.02 | 209.81 | 74.9% | |
| 2.003 | Property | 1 | Kinney Venice Beach | 75.8% | 214.10 | 159.52 | 74.5% | 218.47 | 189.13 | 86.6% | |
| 2.004 | Property | 1 | Inn at Venice Beach | 80.5% | 217.54 | 173.64 | 79.8% | 220.04 | 177.30 | 80.6% | |
| 3 | Loan | 10, 12, 19, 20, 23, 24, 31, 32 | 1 | Warren Corporate Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4 | Loan | 11, 17, 19, 21, 22, 26, 32 | 2 | Providence at Heights & Legacy at Westchase | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 4.001 | Property | 1 | Legacy at Westchase | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 4.002 | Property | 1 | Providence at Heights | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 5 | Loan | 9, 10, 20, 21, 22, 27 | 1 | Springfield Town Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 6 | Loan | 9, 10, 17, 19, 20, 28, 29, 32 | 1 | Vertex HQ | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7 | Loan | 10, 11, 12, 20, 21, 25, 27, 32 | 13 | Soudry NYC Multifamily Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 7.001 | Property | 1 | 9 & 11 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.002 | Property | 1 | 210 Rivington Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.003 | Property | 1 | 19 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.004 | Property | 1 | 76 East 1st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.005 | Property | 1 | 120 Orchard Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.006 | Property | 1 | 624 East 11th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.007 | Property | 1 | 203 Chrystie Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.008 | Property | 1 | 244 East Houston Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.009 | Property | 1 | 15 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.010 | Property | 1 | 126 East 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.011 | Property | 1 | 2848 Brighton 7th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.012 | Property | 1 | 17 Stanton Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 7.013 | Property | 1 | 1111 Flatbush Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 8 | Loan | 1 | 170 53rd Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 9 | Loan | 17 | 1 | Cranston Hall Apartments | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 10 | Loan | 12, 31, 32 | 1 | 5 Hanover Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 11 | Loan | 21, 26, 30 | 1 | Eaglewood Resort & Spa | 46.3% | 150.62 | 68.63 | 45.6% | 150.04 | 71.54 | 47.7% |
| 12 | Loan | 1 | Courtyard Boise | 74.7% | 157.35 | 113.25 | 72.0% | 162.77 | 112.29 | 69.0% | |
| 13 | Loan | 9, 10, 17, 31, 32 | 1 | 322 Grand Concourse | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 14 | Loan | 23 | 1 | One Jackson Square | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 15 | Loan | 26 | 1 | Hilton Garden Inn - Fairfax, VA | 63.7% | 134.22 | 92.22 | 68.7% | 134.33 | 54.60 | 62.9% |
| 16 | Loan | 10, 20, 31 | 1 | 1000 Portside Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 17 | Loan | 31 | 1 | 330 Melrose | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 18 | Loan | 21, 26 | 1 | Aloft Cleveland Airport | 94.7% | 139.23 | 132.78 | 95.4% | 120.65 | 116.52 | 96.6% |
| 19 | Loan | 11, 31 | 2 | White Plains Linen | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 19.001 | Property | 1 | 4-6 John Walsh Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 19.002 | Property | 1 | 10 John Walsh Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 20 | Loan | 17, 19, 23, 24 | 1 | Parsippany Office Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 21 | Loan | 31 | 1 | 215-217 South 4th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 22 | Loan | 23, 25 | 1 | Old Seward | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 23 | Loan | 9, 10, 17, 20, 23, 24, 26 | 1 | Gateway Industrial Center | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 24 | Loan | 9, 10, 11, 19, 21, 22, 27, 28, 32 | 102 | ILPT 2025 Portfolio | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 24.001 | Property | 1 | 996 Paragon Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.002 | Property | 1 | 91-399 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.003 | Property | 1 | 11224 Will Walker Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.004 | Property | 1 | 10450 Doral Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.005 | Property | 1 | 1580, 1590 & 1600 Williams Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.006 | Property | 1 | 32150 Just Imagine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.007 | Property | 1 | 6850 Weber Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.008 | Property | 1 | 1341 N. Clyde Morris Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.009 | Property | 1 | 27200 SW 127th Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.010 | Property | 1 | 7410 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.011 | Property | 1 | 2375 East Newlands Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.012 | Property | 1 | 3800 Midlink Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.013 | Property | 1 | 13509 Waterworks Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.014 | Property | 1 | 13400 East 39th Avenue and 3800 Wheeling Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.015 | Property | 1 | 91-141 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.016 | Property | 1 | 9860 West Buckeye Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.017 | Property | 1 | 125 North Troy Hill Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.018 | Property | 1 | 11900 Trolley Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.019 | Property | 1 | 11501 Wilkinson Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.020 | Property | 1 | 2300 North 33rd Avenue East | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.021 | Property | 1 | 5001 West Delbridge Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.022 | Property | 1 | 91-238 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.023 | Property | 1 | 1892 Anfield Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.024 | Property | 1 | 9215-9347 E Pendleton Pike | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.025 | Property | 1 | 955 Aeroplaza Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.026 | Property | 1 | 3155 Grissom Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.027 | Property | 1 | 3502 Enterprise Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.028 | Property | 1 | 3870 Ronald Reagan Boulevard | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.029 | Property | 1 | 700 Marine Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.030 | Property | 1 | 3245 Henry Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.031 | Property | 1 | 2701 S.W. 18TH Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.032 | Property | 1 | 2482 Century Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.033 | Property | 1 | 158 West Yard Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.034 | Property | 1 | 55 Commerce Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.035 | Property | 1 | 1415 West Commerce Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.036 | Property | 1 | 1095 South 4800 West | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.037 | Property | 1 | 950 Bennett Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.038 | Property | 1 | 985 Kershaw Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.039 | Property | 1 | 1990 Hood Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.040 | Property | 1 | 17200 Manchac Park Lane | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.041 | Property | 1 | 7409 Magi Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.042 | Property | 1 | 91-329 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.043 | Property | 1 | 1985 International Way | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.044 | Property | 1 | 200 Orange Point Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.045 | Property | 1 | 91-241 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-33 |
BMARK 2025-V17
Annex A-1
| Loan ID Number | Loan / Property Flag | Footnotes (for Loan and Property Information) | # of Properties | Property Name | Most Recent Hotel Occupancy (%) | 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 (%) |
| 24.046 | Property | 1 | 2311 South Park Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.047 | Property | 1 | 2820 State Highway 31 | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.048 | Property | 1 | 8000 Mid America Blvd. | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.049 | Property | 1 | 14257 E. Easter Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.050 | Property | 1 | 91-080 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.051 | Property | 1 | 3736 Salisbury Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.052 | Property | 1 | 91-027 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.053 | Property | 1 | 150 Greenhorn Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.054 | Property | 1 | 7130 Q Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.055 | Property | 1 | 235 Great Pond Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.056 | Property | 1 | 510 Production Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.057 | Property | 1 | 91-150 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.058 | Property | 1 | 4501 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.059 | Property | 1 | 91-222 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.060 | Property | 1 | 2580 Technology Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.061 | Property | 1 | 301 Commerce Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.062 | Property | 1 | 590 Assembly Court | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.063 | Property | 1 | 7121 South Fifth Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.064 | Property | 1 | 91-250 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.065 | Property | 1 | 91-220 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.066 | Property | 1 | 91-185 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.067 | Property | 1 | 91-300 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.068 | Property | 1 | 5501 Providence Hill Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.069 | Property | 1 | 91-259 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.070 | Property | 1 | 2 Tower Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.071 | Property | 1 | 91-064 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.072 | Property | 1 | 91-202 Kalaeloa | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.073 | Property | 1 | 2100 NW 82nd Avenue | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.074 | Property | 1 | 91-102 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.075 | Property | 1 | 1230 West 171st Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.076 | Property | 1 | 91-400 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.077 | Property | 1 | 91-265 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.078 | Property | 1 | 91-255 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.079 | Property | 1 | 1415 Industrial Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.080 | Property | 1 | 209 South Bud Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.081 | Property | 1 | 91-110 Kaomi Loop | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.082 | Property | 1 | 3900 NE 6th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.083 | Property | 1 | 91-218 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.084 | Property | 1 | 5795 Logistics Parkway | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.085 | Property | 1 | 91-210 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.086 | Property | 1 | 435 SE 70th Street | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.087 | Property | 1 | 2902 Gun Club Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.088 | Property | 1 | 91-210 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.089 | Property | 1 | 91-95 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.090 | Property | 1 | 91-083 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.091 | Property | 1 | 2401 Cram Avenue SE | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.092 | Property | 1 | 91-119 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.093 | Property | 1 | 3425 Maple Drive | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.094 | Property | 1 | 91-174 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.095 | Property | 1 | 5156 American Road | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.096 | Property | 1 | 91-252 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.097 | Property | 1 | 91-349 Kauhi | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.098 | Property | 1 | 91-175 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.099 | Property | 1 | 91-087 Hanua | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.100 | Property | 1 | 91-171 Olai | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.101 | Property | 1 | 91-410 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 24.102 | Property | 1 | 91-416 Komohana | NAP | NAP | NAP | NAP | NAP | NAP | NAP | |
| 25 | Loan | 17, 23 | 1 | Atrium II | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 26 | Loan | 32 | 1 | 16-10 Caffrey | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| 27 | Loan | 10, 17, 22, 23, 24, 32 | 1 | The Link | NAP | NAP | NAP | NAP | NAP | NAP | NAP |
| A-1-34 |
| Footnotes to Annex A-1 |
| (1) | The Administrative Fee Rate % includes the Servicing Fee Rate, the Operating Advisor Fee Rate, the Certificate Administrator/Trustee Fee Rate, the Asset Representations Reviewer Fee Rate and the CREFC® Intellectual Property Royalty License Fee Rate applicable to each Mortgage Loan. |
| (2) | The Monthly Debt Service (P&I) and Annual Debt Service (P&I) ($) shown for Mortgage Loans with a partial interest-only period reflects the amount payable after the expiration of the interest-only period. |
| (3) | The open period is inclusive of the Maturity Date or Anticipated Repayment Date. |
| (4) | Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Whole Loan Underwritten NCF DSCR (x) and Total Debt Underwritten NCF DSCR (x) is calculated based on amortizing debt service payments (except for interest-only loans). |
| (5) | Leased Occupancy (%) reflects tenants that have signed leases, but are not yet in occupancy or may not be paying rent. |
| (6) | The lease expirations shown are based on full lease terms; however, in some instances, the tenant may have the option to terminate its lease 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 lease. |
| (7) | 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. |
| (8) | If the purpose of the Mortgage Loan was to finance an acquisition of the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash investment by one or more of the equity owners in the borrower in connection with such acquisition. If the purpose of the Mortgage Loan was to refinance the Mortgaged Property, the field "Sources: Principal's New Cash Contribution ($)" reflects the cash contributed to the borrower by one or more of the equity owners at the time the Mortgage Loan was originated. |
| (9) | GACC—German American Capital Corporation or one of its affiliates; BMO—Bank of Montreal or one of its affiliates; CREFI—Citi Real Estate Funding Inc. or one of its affiliates; GSMC—Goldman Sachs Mortgage Company or one of its affiliates; Barclays—Barclays Capital Real Estate Inc. or one of its affiliates. With respect to Loan No. 5, Springfield Town Center, the mortgage loan is part of a whole loan that was co-originated by Goldman Sachs Bank USA and Barclays. With respect to Loan No. 6, Vertex HQ, the mortgage loan is part of a whole loan that was co-originated by Morgan Stanley Bank, N.A., JPMorgan Chase Bank, National Association, BMO and Goldman Sachs Bank USA. With respect to Loan No. 13, 322 Grand Concourse, the mortgage loan is part of a whole loan that was originated by Greystone Select Company II LLC. The promissory notes evidencing the 322 Grand Concourse whole loan were all subsequently transferred from Greystone Select Company II LLC to BMO. With respect to Loan No. 23, Gateway Industrial Center, the mortgage loan is part of a whole loan that was co-originated by CREFI and Argentic Real Estate Finance 2 LLC. With respect to Loan No. 24, ILPT 2025 Portfolio, the mortgage loan is part of a whole loan that was co-originated by CREFI, Bank of America, N.A., Morgan Stanley Mortgage Capital Holdings LLC, BMO, Royal Bank of Canada and UBS AG, New York Branch. |
| (10) | With respect to the pari passu loans referenced below, the Underwritten NOI DSCR (x), Underwritten NCF DSCR (x), Cut-off Date LTV Ratio (%), LTV Ratio at Maturity / ARD (%), Underwritten NOI Debt Yield (%), Underwritten |
| A-1-35 |
| NCF Debt Yield (%), and Loan Per Unit ($) are calculated based on the Mortgage Loan included in the issuing entity and the related pari
passu companion loans in the aggregate and exclude any mezzanine debt and, in the case of any loans structured with A/B Notes, the secured
subordinate debt. For additional information see the table titled “Whole Loan Control Notes and Non–Control Notes” under
“Description of the Mortgage Pool—The Whole Loans— General” in this Preliminary Prospectus. ● Loan No. 1 – 180 Water ● Loan No. 2 – Pacifica Hotel Portfolio (4-Pack) ● Loan No. 3 – Warren Corporate Center ● Loan No. 5 -- Springfield Town Center ● Loan No. 6 – Vertex HQ ● Loan No. 7 – Soudry NYC Multifamily Portfolio ● Loan No. 13 – 322 Grand Concourse ● Loan No. 16 – 1000 Portside Drive ● Loan No. 23 – Gateway Industrial Center ● Loan No. 24 – ILPT 2025 Portfolio ● Loan No. 27 – The Link | |
| (11) | With respect to any Mortgaged Property securing a multi–property Mortgage Loan, the amounts listed under the headings “Original Balance ($)” and “Cut–off Date Balance ($)” reflect the Allocated Loan Amount related to such Mortgaged Property. ● Loan No. 2 – Pacifica Hotel Portfolio (4-Pack) ● Loan No. 4 – Providence at Heights & Legacy at Westchase ● Loan No. 7 – Soudry NYC Multifamily Portfolio ● Loan No. 19 – White Plains Linen ● Loan No. 24 – ILPT 2025 Portfolio |
| (12) | With respect to Loan No. 3, Warren Corporate Center, the mortgaged property is a 518,260 square foot office park comprised of 3 office buildings, two parking garages, and the right to an amenity center. The collateral includes 3 office buildings (Building 300, Building 400, and Building 500) that sit within a broader five-building campus as well as two, three-story parking structures. The Building 300 parking structure contains 642 parking spaces. Buildings 400 and 500 share a single parking structure that totals 1,394 spaces. With respect to Loan No. 7, Soudry NYC Multifamily Portfolio, the mortgage loan is comprised of 12 multifamily properties (which also includes ground floor retail space) and one retail property. The multifamily component of consists of 204 units and accounts for 75.9% of underwritten EGI. The retail component is comprised of 16 commercial tenants (located in the one retail property as well as the ground floor of certain multifamily properties) accounting for 31,200 square feet of NRA and 24.1% of underwritten EGI. As of July 2, 2025, the multifamily component was 99.0% leased and the retail component was 100.0% leased. With respect to Loan No. 10, 5 Hanover Square, the mortgaged property consists of a condomimum unit with 62,969 square feet and is part of an overall building with 258,423 square feet. Additionally, the mortgaged property has been re-measured at a market-oriented loss factor of 27.0% (49,183 square feet of gross building area). The measurement of 62,969 square feet for the mortgaged property has been used throughout this preliminary prospectus notwithstanding the remeasuring. |
| (13) | The Administrative Cost Rate (%) includes the respective per annum rates applicable to the calculation of the servicing fee, any sub–servicing fee, trustee/certificate administrator fee, operating advisor fee, and CREFC® license fee with respect to each Mortgage Loan. For purposes of this annex A–1, the definition of Administrative Fee Rate as it relates to any Non–Serviced Mortgage Loan includes the related Pari Passu Loan Primary Servicing Fee Rate which includes the “primary servicing fee rate” (as defined or set forth in the applicable pooling and servicing agreement) and any other related servicing or any sub–servicing fee rate (other than those payable to the applicable special servicer) applicable to such Non–Serviced Mortgage Loan that constitutes a portion of the “servicing fee rate” applicable to the other master servicer under the applicable other pooling and servicing agreement. See the table titled “Non–Serviced Whole Loans” under “Summary of Terms—The Mortgage Pool” in this Preliminary Prospectus. |
| (14) | Annual Debt Service (IO) ($), Annual Debt Service (P&I) ($), Monthly Debt Service (IO) ($), Monthly Debt Service (P&I) ($), Underwritten NOI DSCR (x) and Underwritten NCF DSCR (x) for Mortgage Loans (i) with partial interest only periods are shown based on the monthly debt service payment immediately following the expiration of the |
| A-1-36 |
| interest only period and (ii) that are interest only until the related maturity date are shown based on the interest only payments during the 12-month period following the Cut-off Date (or, in the case of Monthly Debt Service (IO) ($), the average of such interest only payments) without regard to leap year adjustments. | |
| (15) | “Hard” generally means each tenant is required to transfer its rent directly to the lender–controlled lockbox account. However, with respect to hospitality properties, “Hard” means all credit card receipts are deposited directly into the lockbox by the card processing company and all over–the–counter cash and equivalents are required to be deposited by the property manager or borrower into the lockbox. “Soft” means the borrower has established a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. “Springing Soft” means that upon the occurrence of a trigger event (as specified in the related Mortgage Loan Documents), the borrower is required to establish a lockbox account that will be under lender control and the borrower or property manager is required to collect rents from the tenants and then deposit those rents into such lockbox account. With respect to Loan No. 1, 180 Water, the mortgage loan is structured with a hard lockbox for commercial tenants, soft lockbox for residential tenants, and springing cash management. All rents from the mortgaged property collected by or on behalf of the borrower must be deposited into a clearing account controlled by the lender (the “Lockbox Account”) within two business days. The borrower has agreed to cause all rents from commercial tenants to be deposited directly to the Lockbox Account. |
| (16) | “In Place” means that related property cash flows go through a waterfall of required reserve or other payment amounts due before the lender either (i) disburses excess cash to the related borrower or (ii) retains excess cash as additional collateral for the Mortgage Loan. “Springing” means that upon the occurrence of a trigger event, as defined in the related Mortgage Loan documents, In Place cash management (as described above) will take effect, and will generally continue until all trigger events are cured (to the extent a cure is permitted under the related Mortgage Loan documents). |
| (17) | With respect to Loan No. 1, 180 Water, the increase in UW Net Operating Income ($) from Most Recent NOI ($) is primarily due to economic vacancy decreasing associated with a reduction in concessions, along with an increase in in-place rents. With respect to Loan No. 4, Providence at Heights & Legacy at Westchase, the increase in UW Net Operating Income ($) from Most Recent NOI ($) is primarily due to (i) the underwriting of the applied-for tax exemption and (ii) the borrower changing management companies in January 2025. As a result of this change, the operating statements are missing five days of information in the month of January 2025 (from January 1st to January 5th). Given that rental payments are due on the first of the month, the gross potential rent reported during the Most Recent EGI does not reflect the full collections. With respect to Loan No. 6, Vertex HQ, the increase in Underwritten Net Operating Income ($) from Most Recent NOI primarily attributable to the expiration of free rent periods (and the escrow of remaining free rent) at the property, and the inclusion of tenant rent credits which assumes straight line rent for the first 10 years of the Vertex lease. With respect to Loan No. 9, Cranston Hall Apartments, the increase from Most Recent NOI to Underwritten Net Operating Income ($) is primarily attributable to recent lease-up and concessions burning off at the property following recent renovations that were completed in 2024. With respect to Loan No. 13, 322 Grand Concourse, the increase from Most Recent NOI to Underwritten Net Operating Income ($) is primarily attributable to continued lease up, with economic vacancy decreasing from 15.0% to 5.0%, and an increase in total commercial income. With respect to Loan No. 20, Parsippany Office Portfolio, the increase from Most Recent NOI to Underwritten Net Operating Income ($) is primarily attributable to recent leasing. With respect to Loan No. 23, Gateway Industrial Center, the increase from Most Recent NOI to UW Net Operating Income ($) is primarily attributable to the General Services Administration - IRS executing a lease as to which rent is expected to commence in May 2026. With respect to Loan No. 25, Atrium II, the increase in UW Net Operating Income ($) from Most Recent NOI is primarily due to (i) contractual rent steps and (ii) free rent associated with lease up at the mortgaged property. |
| A-1-37 |
| With respect to Loan No. 27, The Link, the increase in UW Net Operating Income ($) from Most Recent NOI ($) is primarily due to the newly signed lease for the Largest Tenant, Indeed. | |
| (18) | The grace periods noted under “Grace Period – Late Fee (Days)” and Grace Period – Default (Days) reflect the number of days of grace before a payment default is an event of default. Certain jurisdictions impose a statutorily longer grace period. Certain of the Mortgage Loans may additionally be subject to grace periods with respect to the occurrence of an event of default (other than a payment default) and/or commencement of late charges which are not addressed in Annex A–1 to this Preliminary Prospectus. |
| (19) | In certain cases, in addition to an “as–is” value, the appraisal states an “as complete”, “as–stabilized” or “hypothetical” value for the related Mortgaged Property that assumes that certain events will occur with respect to retenanting, construction, renovation or repairs at such Mortgaged Property. The Appraised Value ($) set forth on Annex A–1 is the “as–is” value unless otherwise specified in this Preliminary Prospectus. With respect to the Mortgaged Properties that secure the Mortgage Loans listed in the following table, the Cut-off Date LTV Ratio (%) was calculated using the related “as complete”, “as–stabilized” or “hypothetical” Appraised Values, as opposed to the “as–is” Appraised Values, each as set forth in the following table: |
Mortgage Loan | % of Initial Pool Balance |
Mortgage Loan Cut–off Date LTV Ratio (Other Than “As-Is”) |
Mortgage Loan LTV Ratio at Maturity (Other Than “As-Is”) |
Appraised Value (Other Than “As-Is”) |
Mortgage Loan Cut-off Date LTV Ratio (“As-Is”) |
Mortgage Loan LTV Ratio at Maturity (“As-Is”) |
Appraised Value (“As-Is”) |
| Warren Corporate Center(1) | 9.5% | 62.5% | 62.5% | $160,100,000 | 71.3% | 71.3% | $140,300,000 |
| Providence at Heights & Legacy at Westchase(2) | 8.0% | 68.2% | 68.2% | $74,000,000 | 90.7% | 90.7% | $55,700,000 |
| Vertex HQ(3) | 7.1% | 34.0% | 34.0% | $1,644,000,000 | 39.6% | 39.6% | $1,410,000,000 |
| Parsippany Office Portfolio(4) | 1.9% | 57.7% | 57.7% | $20,800,000 | 66.7% | 66.7% | $18,000,000 |
| ILPT 2025 Portfolio(5) | 1.1% | 43.8% | 43.8% | $1,706,541,600 | 44.7% | 44.7% | $1,673,080,000 |
| (1) | With respect to Loan No. 3, Warren Corporate Center, the Appraised Value ($) is the Appraised Value (Other Than “As-Is”) set forth in the table above, which represents the Prospective As Complete and As Stabilized value of the Mortgage Property as of May 1, 2027, and assumes rent for the tenant Regeneron has commenced and its space is built out. The appraisal also provided a Hypothetical Go Dark Value of the Mortgaged Property of $66,100,000, which would result in a Cut-off Date LTV and Maturity Date LTV of 151.3% each. |
| (2) | With respect to Loan No. 4, Providence at Heights & Legacy at Westchase, the Appraised Value ($) is the Appraised Value (Other than “As-Is”) set forth in the table above, which represents the “As Portfolio Hypothetical Encumbered by HFC” value of the mortgaged properties, which includes a 1.8% portfolio premium and assumes that the mortgaged properties will transition to a housing finance corporation (“HFC”) ownership structure whereby the Providence at Heights & Legacy at properties would be transferred to an HFC and then ground leased back to the borrowers, and pursuant to Chapter 394 of the Texas Local Government Code, the leasehold estate owner would qualify for a 100% real estate tax exemption so long as 50% of units are set aside for occupancy by residents with annual incomes of 80% of the area median income or less and 90% of the units would be leased to residents with annual incomes of 140% of the area median income or less. The appraisals also included a “Portfolio Market Value As is” Appraised Value, which assumes no tax exemption is granted for the mortgaged properties and an approximately 2.3% portfolio premium is applied to the value of the mortgaged properties, totaling to $57,000,000, which results in a Cut-off Date LTV Ratio and LTV Ratio at Maturity of 88.6% and 88.6%, respectively |
(3) |
With respect to Loan No. 6, Vertex HQ, the Appraised Value ($) is the Appraised Value (Other Than “As-Is”) set forth in the table above, which represents the “As Is with Escrow Reserve” value for the Vertex HQ Property of $1,644,000,000 as of June 10, 2025, which assumes that there are $176 million in upfront tenant improvement reserves and $58 million in upfront free rent reserves held in escrow. At origination, the borrower reserved $173,530,598 for tenant improvements and $58,450,518 for free rent. |
| (4) | With respect to Loan No. 20, Parsippany Office Portfolio, the Appraised Value ($) is the Appraised Value (Other than “As-Is”) set forth in the table above, which represents the “As Is” Assuming Outstanding TI/LC are Escrowed value of the mortgaged property as February 13, 2025, and assumes the outstanding tenant improvements and leasing commissions (“TI/LCs”) for the executed leases of approximately $2.8 million are fully funded and reserved by the lender. At the time of the appraisal, the Largest Tenant, Zoll Medical Corporation, was still in the process of building out its space and the tenant improvement allowances had not been paid. Prior to loan origination, Zoll Medical Corporation completed its build-out and moved into its space and the borrower paid all outstanding TI/LCs. |
| (5) | With respect to Loan No. 24, ILPT 2025 Portfolio, the Appraised Value ($) is the Appraised Value (Other Than “As-Is”) set forth in the table above, which represents the portfolio appraised value of $1,706,541,600 as of April 10, 2025, is inclusive of an approximately 2.0% portfolio premium and reflect the “as-is” value of the properties as a whole if sold in their entirety to a single buyer. |
| (20) | Prepayment Provisions are shown from the
respective Mortgage Loan First Payment Date.
“YM1(x)” means may be prepaid for x payments with payment of the greater of a yield maintenance charge and 1% of the amount prepaid.
“DorYM1(x)” means may be prepaid for x payments with either defeasance or a yield maintenance charge or 1% of the amount prepaid. |
| A-1-38 |
Certain of the 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 this Preliminary Prospectus. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus and footnote 24 below. In addition, certain of the Mortgage Loans permit the borrower to prepay a portion of the Mortgage Loan to avoid or cure a cash sweep period due to a low debt yield or debt service coverage ratio trigger.
With respect to Loan No. 3, Warren Corporate Center voluntary prepayment in whole, but not in part, of the Warren Corporate Center Whole Loan is permitted at any time with a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Warren Corporate Center Whole Loan being prepaid and (y) a yield maintenance premium, if such prepayment occurs prior to the March 2030 monthly payment date. In addition, defeasance in whole but not in part of the Warren Corporate Center Whole Loan is permitted at any time after the earlier of (a) the date that is two years from the closing date of the securitization that includes the last pari passu note to be securitized or (b) June 20, 2028 (the "Defeasance Lockout Expiration Date") and prior to the March 2030 monthly payment date. The assumed Defeasance Lockout Expiration Date of 26 payments is based on the expected closing date of the Benchmark 2025-V17 transaction in September 2025. The actual lockout period may be longer.
With respect to Loan No. 5, Springfield Town Center, the lockout period will be at least 26 payment dates beginning with and including the first payment date on August 6, 2025. Defeasance of the Springfield Town Center Whole Loan in full is permitted any time after the earlier to occur of (i) July 6, 2028 and (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 “Lockout Release Date”). In addition, on any business day from and after the Lockout Release Date, voluntary prepayment of the Springfield Town Center 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 2030, a prepayment fee equal to the greater of (x) 1.00% of the principal amount of the Springfield Town Center Whole Loan being prepaid and (y) a yield maintenance premium. The assumed lockout period of 26 payments is based on the expected Benchmark 2025-V17 securitization closing date in September 2025. The actual lockout period may be longer.
With respect to Loan No. 6, Vertex HQ, defeasance of the Vertex HQ Whole Loan is permitted at the earliest to occur of (i) two years from the closing date of the securitization that includes the last pari passu note to be securitized or (ii) August 6, 2028. The assumed defeasance lockout period of 24 payments is based on the anticipated closing date of the Benchmark 2025-V17 securitization trust in September 2025. The actual defeasance lockout period may be longer. |
| A-1-39 |
| based on the anticipated closing date of the Benchmark 2025-V17 Securitization in September of 2025. The actual lockout period may be longer. | |
|
|
|
| (21) | Partial release in connection with a partial prepayment or partial defeasance or substitution or a free release is permitted for the following loans. See “Description of the Mortgage Pool—Certain Terms of the Mortgage Loans—Partial Releases” in this Preliminary Prospectus for the terms of the releases. With respect to Loan No. 2, Pacifica Hotel Portfolio (4-Pack), at any time after September 5, 2027, the borrowers may obtain the release of one or more individual Pacifica Hotel Portfolio (4-Pack) Properties from the lien of the Pacifica Hotel Portfolio (4-Pack) Whole Loan upon satisfaction of the terms and conditions set forth in the Pacifica Hotel Portfolio (4-Pack) Whole Loan documents, including, among other things: (i) the prepayment of a release price equal to the greater of (a) 115% of the allocated loan amount of such Pacifica Hotel Portfolio (4-Pack) Property being released and (b) 85% of the net sales proceeds attributable to such Pacifica Hotel Portfolio (4-Pack) Property being released, together with any yield maintenance premium; (ii) after giving effect to such release, (x) the debt yield for the remaining Pacifica Hotel Portfolio (4-Pack) Properties is equal to or greater than the greater of (a) 12.85% and (b) the debt yield immediately prior to release and (y) the debt service coverage ratio for the remaining Pacifica Hotel Portfolio (4-Pack) Properties is equal to or greater than the greater of (a) 1.76x and (b) the debt service coverage ratio immediately prior to release; (iii) no partial release is permitted whereby the sole individual Pacifica Hotel Portfolio (4-Pack) Property which remains as collateral for the Pacifica Hotel Portfolio (4-Pack) Whole Loan is the Inn at Venice Beach Property; and (iv) compliance with REMIC related conditions. With respect to Mortgage Loan No. 4, Providence at Heights & Legacy at Westchase, the borrowers have the right to obtain the release of either related mortgaged property in connection with an arm’s length sale of such mortgaged property, on any business day after the monthly payment date in July 2026, upon the prepayment of a release amount equal to the greater of 125% of the allocated loan amount of such mortgaged property and 100% of the net sales proceeds of such mortgaged property, together with, if prior to the open prepayment date, a prepayment fee equal to the greater of a yield maintenance premium and 2.0% of the amount prepaid, provided that the following conditions, among others, are satisfied; (i) after giving effect to the release, the debt service coverage ratio of the mortgage loan will be no less than the greater of the debt service coverage ratio immediately preceding the release and 1.40x, (ii) after giving effect to the sale, the loan to value ratio will be no more than the lesser of the loan to value ratio immediately preceding the sale and 68.2% and (iii) compliance with REMIC related conditions. |
With respect to Mortgage Loan No. 4, Providence
at Heights & Legacy at Westchase, in the event that either (x) the related tax exemption is not obtained for both mortgaged properties
by May 16, 2026 or (y) either mortgaged property loses its tax exemption during the term of the mortgage loan, the borrowers are required
to, within ten business days after such event, prepay a portion of the mortgage loan (the “Mandatory Prepayment”) such that,
after giving effect to such prepayment the debt service coverage ratio of the Mortgage Loan is no less than 1.30x and the debt yield
is no less than 8.75%. In connection with the Mandatory Prepayment the borrowers will be required to pay a prepayment fee
equal to the greater of a yield maintenance premium and 2.00% of the amount prepaid (the “Prepayment Fee”). The
mortgage loan documents provide recourse to the non-recourse carveout guarantor in an amount equal to the Mandatory Prepayment until
the tax exemption is in place or the borrower makes the Mandatory Prepayment. | |
| A-1-40 |
| operations, economic value of, or the revenue produced by (exclusive of the economic
value or revenue lost attributable to the Release Parcel) the remaining improvements located on the Springfield Town Center Property
as a retail shopping center, (ii) compliance with applicable laws, and (iii) satisfaction of REMIC-related conditions. With respect
to Loan No. 7, Soudry NYC Multifamily Portfolio, provided that no event of default is continuing under the Soudry NYC Multifamily
Portfolio Whole Loan documents, at any time after the earlier to occur of (x) the date that is two years after the closing date of
the securitization in which the final Soudry NYC Multifamily Portfolio Whole Loan note is contributed and (y) July 31,
2029, and prior to August 6, 2030, the borrowers may deliver defeasance collateral and obtain the release of one or more individual
Soudry NYC Multifamily Portfolio Properties, provided that, among other conditions, (i) the portion of the Soudry NYC Multifamily
Portfolio Whole Loan that is defeased is in an amount equal to the greater of (a) 125% of the allocated loan amount for the
individual Soudry NYC Multifamily Portfolio Property or Properties being released and (b) the net sales proceeds applicable to such
individual Soudry NYC Multifamily Portfolio Property or Properties, (ii) the borrowers deliver a REMIC opinion and (iii) after
giving effect to the release, (I) the debt service coverage ratio with respect to the remaining Soudry NYC Multifamily Portfolio
Properties is greater than the greater of (a) 1.37x and (b) the debt service coverage ratio for all of the individual Soudry NYC
Multifamily Portfolio Properties immediately prior to the release, (II) the debt yield with respect to the remaining Soudry NYC
Multifamily Portfolio Properties is greater than the greater of (a) 8.73% and (b) the debt yield for all of the individual Soudry
NYC Multifamily Portfolio Properties immediately prior to the release and (III) the loan-to-value ratio with respect to the
remaining Soudry NYC Multifamily Portfolio Properties is no greater than the lesser of (a) 63.1% and (b) the loan-to-value ratio for
all of the individual Soudry NYC Multifamily Portfolio Properties immediately prior to the release. With respect to Loan No. 11, Eaglewood Resort & Spa, provided that no event of default has occurred and is continuing under the Mortgage Loan documents, at any time other than 60 days before or after the Closing Date and prior to August 6, 2030, the borrower has a one time right to obtain the release of the golf course portion of the Mortgaged Property (the “Release Parcel”); provided that, among other conditions in the Mortgage Loan documents: (i) the Release Parcel is conveyed to a bona fide third-party purchaser; (ii) the debt service coverage ratio after such release is equal to or greater than the debt service coverage ratio immediately prior to the partial release; (iii) the debt yield after such release is equal to or greater than the debt yield immediately prior to the partial release; (iv) the borrower prepays the Mortgage Loan in an amount equal to the greater of: (y) $4,918,750 and (z) the net sales proceeds from the Release Parcel; (v) the borrower pays any interest shortfall and, if such release is prior to February 6, 2030, the borrower pays a prepayment fee equal to the greater of a yield maintenance premium and 1.00% of the amount prepaid in accordance with the Mortgage Loan documents; (vi) such release is permitted under applicable REMIC requirements; and (vii) the borrower delivers a REMIC opinion. | |
| With respect to Loan No. 18, Aloft Cleveland Airport, the related borrower may obtain the release of (x) after the lockout period, the portion of the Mortgaged Property leased to Burntwood Tavern in connection with tenant Burntwood Tavern’s exercise of its option to purchase all or a portion of its leased space pursuant to the terms of its lease, and/or (y) at any time, approximately 0.88 acres of non-income producing, vacant land at the Mortgaged Property (each such space, an “Aloft Cleveland Release Parcel”) from the lien of the mortgage subject to the satisfaction of certain conditions including, among others: (i) with respect to a release pursuant to clause (x), if the release occurs before the payment date in February 2030, the borrower completes a partial defeasance of a portion of the Mortgage Loan equal to the greater of (a) $777,480 and (b) the net sales proceeds attributable to the release of such Aloft Cleveland Release Parcel; (ii) with respect to a release pursuant to clause (y) above, the borrower is required to provide evidence of the planned development of such Aloft Cleveland Release Parcel by an affiliate of the borrower or an adjacent property owner who is to acquire such Aloft Cleveland Release Parcel for use other than as a hotel, motel or similar use; (iii) payment to the lender of any reasonable costs and expenses incurred in connection with the Aloft Cleveland Release Parcel; and (iv) satisfaction of customary REMIC requirements. A release pursuant to clause (y) does not require the payment of a release price. With respect to Loan No. 24, ILPT 2025 Portfolio, the borrowers have the right to obtain the release of any of the related Mortgaged Properties in connection with an arm’s-length transfer to a third party of such Mortgaged Property upon prepayment of a release amount equal to the lesser of (a) 110% of the allocated loan amount of such Mortgaged Property and (b) the remaining outstanding principal balance of the related Whole Loan, together with, if prior to the open prepayment period, a prepayment fee (the “Release Prepayment Fee”) equal to the greater of (x) 0.5% and (y) a yield maintenance premium, and satisfaction of certain conditions, including among others (i) the debt yield after giving effect to the release is not less than the greater of 7.15% and the debt yield immediately preceding the release and (ii) satisfaction of REMIC related conditions. If the debt yield requirement above is not satisfied, the borrowers may satisfy such requirement by prepaying the related Whole Loan in an amount sufficient to satisfy such debt yield requirement. In addition, even if the debt yield requirement is not satisfied, so long as the release is in connection with an arm’s -length third party transfer, the borrowers may nevertheless obtain the release of the related Mortgaged Property upon payment of an amount equal to the greater of (I) the applicable release |
| A-1-41 |
| amount and (if prior to the open period) the Release Prepayment Fee and (II) the lesser of (x) 100% of the net sales proceeds of the released property and (y) an amount necessary to, after giving effect to such release, satisfy the debt yield requirement, together with (if prior to the open period) the Release Prepayment Fee. | |
| (22) | The following Mortgaged Properties consist, in whole or in part, of the related borrower’s interest in one or more ground leases, space leases, air rights leases or other similar leasehold interests: With respect to Mortgage Loan No. 4, Providence at Heights & Legacy at Westchase, at origination, the borrower entered into a separate ground lease between La Villa Housing Finance Corporation (“LVHFC”) as ground lessor, and the borrower, as ground lessee, in connection with an application for an exemption from all property taxes. Pursuant to the ground lease and other documents entered in connection with the tax exemption, which are scheduled to terminate on May 31, 2124 with no extensions, the borrower is required to pay, among other amounts, (i) an annual compliance fee of $125 per unit (the “Compliance Fee”) and (ii) an annual payment in an amount equal to 10% of the annual property tax savings (the “Tax Savings Payment”, and together with the Compliance Fee, the “LVHFC Payments”), each of which are subject to 3% per annum increases. In addition, pursuant to a separate subordination agreement among the borrower, its managing member and the LVHFC, so long as the tax exemption remains in effect, the fees required under the LVHFC documents, including the Tax Savings Payment but excluding the Compliance Fee, are to be paid from excess distributable cash, if any, after the payment of debt service payments in connection with the mortgage loan and operating expenses due and owing. The lender has a lien on both the leasehold interest, held by the related borrower, and the fee interest, held by LVHFC, in the related mortgaged property. With respect to Loan No. 5, Springfield Town Center, part of the collateral represents the borrower’s leasehold interest in a 4.367-acre surface parking area, which sits between a future hotel parcel and an office building on the corner of Loisdale Road and Franconia Road. The ground lease’s initial expiration is October 22, 2030, with two, 20-year automatic renewal options resulting in a fully-extended maturity date of October 22, 2070. Additionally, the borrower has a right of first refusal to purchase the fee interest in the parcel in the event that the ground landlord is selling the fee interest; provided, however, any exercise of such right will be a violation of the Springfield Town Center Mortgage Loan documents unless the lender’s prior consent is obtained. The Springfield Town Center Whole Loan documents generally contain language such that in the event the right of first refusal is exercised, such parcel will be included as collateral for the Springfield Town Center Whole Loan. There is recourse for any termination of the ground lease, except if the borrower acquires title and the mortgage covers such portion. The actual ground rent is $784,000 per annum from January 2017 - December 2026, and there is a fair market value reset in January 2027, and every 10 years thereafter. The ground rent last reset in January 2017. The fair market value reset will be calculated by 8% of the appraised value of the ground lease area. The lender is underwriting to the average of the ground rent payable over the next five years, which incorporates the borrower sponsor’s budgeted increase in 2027. |
| With respect to Loan No. 24, ILPT 2025 Portfolio, the mortgaged property known as the 435 SE 70th Street property is ground leased by the related borrower (the “Topeka Ground Lease”). The initial term of the Topeka Ground Lease commenced on October 1, 2005 and initially expired on September 30, 2022. The ground lessee previously exercised its right to extend the term of the Topeka Ground Lease through September 30, 2027, and such extended term may be further extended for an additional eight, five-year options and thereafter for one, one year option. The current base rent payable under the Topeka Ground Lease is $30,205 per annum and will be in effect until September 30, 2026 and is subject to escalations for subsequent renewal terms. With respect to Loan No. 27, The Link, the mortgaged property consists of a leasehold interest under a ground lease by and between the borrower, 200 Elm Partners BH LLC, as ground tenant, and 200 Elm Street Ground Owner LLC, as ground lessor. The ground lease commenced on December 1, 2021 for a 98-year term through November 30, 2119. The current rent for the ground lease is $3,077,503 per year. The ground lease rental rate will increase 2% each year, with the exception of a fixed rent consumer price index (“CPI”) adjustment year, which occurs every 10 years (starting December 1, 2032) when the rental rate will increase by the CPI adjustment. The ground rent will increase to $3,139,053 as of December 1, 2025. | |
| (23) | Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may have unilateral termination options. With respect to the largest 15 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations¬—Other” in this Preliminary Prospectus. With respect to Loan No. 3, Warren Corporate Center, the Third Largest Tenant, Regeneron, has the one time right to terminate its lease as of the 84th month following the rent commencement date (which permitted termination date |
| A-1-42 |
is currently anticipated to be July 31,
2033), upon one year’s notice to the landlord and the payment of a termination fee.
With respect to Loan No. 23, Gateway Industrial Center, the Fourth Largest Tenant, General Services Administration - IRS has the option to terminate its lease, in whole or in part, at any time on or after the end of the firm term of the lease (which is expected to be April 30, 2034), by providing no less than 90 days’ prior written notice. | |
| (24) | Tenants under certain leases included in the Underwritten Net Cash Flow, Underwritten NOI and/or Occupancy may not be in physical occupancy, may not have begun paying rent or may be in negotiation. With respect to the largest 15 Mortgage Loans and certain tenants representing more than 25% of the net rentable area of a Mortgaged Property, see “Description of the Mortgage Pool—Tenant Issues—Lease Expirations and Terminations¬—Other” in this Preliminary Prospectus. The tenants–shown in Annex A–1–have signed leases but may or may not be open for business as of the Cut–off Date. With respect to Loan No. 3, Warren Corporate Center, the Largest Tenant, Metlife, is not yet in occupancy. The term of the lease will commence upon substantial completion by the borrower sponsor of certain work set forth in the lease (“LL Work”), which is anticipated to occur by July 2026. The lease provides for rent to commence on January 1, 2028. The failure of the borrower sponsor to complete the LL Work by a date to be agreed upon between borrower sponsor and MetLife will result in a daily rent credit of approximately $12,611. At origination $4,200,000 was reserved for the estimated cost of the LL Work. The space was originally leased to the Second Largest Tenant, PTC Therapeutics, which is required to continue paying rent on the MetLife space until December 31, 2027. With respect to Loan No. 3, Warren Corporate Center, the Second Largest Tenant, PTC Therapeutics, PTCT is currently using the first and second floors of its space, but is not yet using, and has not yet built out the third and fourth floors. In addition, PTCT has a sublease agreement with its subsidiary, PTC Therapeutics US, Inc., for a portion of the first floor located in Building 500. The sublease agreement was created between the parent company and the commercial subsidiary and was implemented as the commercial entity needed a locked location within the building that was defined as its own. The sublease automatically renews on a yearly basis through December 31st , and may be terminated by written notice from either party to the other party at any time upon 30 days’ advance notice, and is also terminated as a result of the termination of the direct lease. During the sublease period, the subtenant pays an annual rent in the amount of approximately $4,036, whicch increases annually at the rate of 3%. |
| A-1-43 |
With respect to Loan No. 3, Warren Corporate Center, the Third Largest Tenant, Regeneron Pharmaceuticals, Inc., recently took possession of its space on July 28, 2025, with rent commencing on August 1, 2026. This abated rent totals $4,401,644, and was reserved with the lender.
With respect to Loan No. 20, Parsippany Office Portfolio, the mortgaged property is currently 86.6% occupied, but lender underwriting excludes temporary and dark tenants which results in underwritten occupancy of 80.0%. The State of New Jersey, which occupies 10,747 square feet is expected to vacate. Zoll Medical is currently leasing 1,587 square feet of temporary space. Royal Coachman is a prospective tenant whose space (6,981 square feet) is currently under construction. All have been excluded from lender underwriting. | |
| (25) | The following Mortgage Loans have one or more borrowers that own all or a portion of the related Mortgaged Property as tenants–in–common. See “Description of the Mortgage Pool—Mortgage Pool Characteristics—– Tenancies–in–Common or Diversified Ownership” in this Preliminary Prospectus for further information. ● Loan No. 7 – Soudry NYC Multifamily Portfolio ● Loan No. 22 – Old Seward |
| (26) | With respect to Loan No. 1, 180 Water, on the payment dates occurring in each of September 2025, October 2025, November 2025 and December 2025, the borrower will be required to deposit into a real estate tax reserve account an amount equal to 125% multiplied by one-twelfth of the real estate taxes that the lender estimates will be payable during the next ensuing 12 months (initially $908,215.99), and on each payment date thereafter, the borrower will be required to deposit an amount equal to 1/12th of the real estate taxes that the lender estimates will be payable during the next ensuing 12 months (initially $748,369.98). With respect to Loan No. 1, 180 Water, on the payment dates occurring in each of September 2025, October 2025, November 2025, December 2025, January 2026, February 2026, March 2026, April 2026, May 2026 and June 2026, the borrower will be required to deposit into an insurance reserve account an amount equal to 110% of 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof (initially $101,194.66) and on each payment date thereafter the borrower will be required to deposit an amount equal to 1/12th of the insurance premiums that the lender estimates will be payable for the renewal of the coverage afforded by the policies upon the expiration thereof. However, if the insurance is carried under an acceptable blanket policy, provided that an event of default has not occurred and is continuing, deposits for insurance premiums will be suspended. As of the loan origination date, there is not an acceptable blanket policy in effect. With respect to Loan No. 4, Providence at Heights & Legacy at Westchase, on each monthly payment date, the borrower is required to deposit into the real estate tax reserve an amount equal to 1/12th of the annual real estate taxes, which is initially $95,478.17. This monthly amount will be waived to the extent (i) the tax exemption is formally granted by the applicable central appraisal district and remains in effect with respect to the mortgaged property and (ii) the borrower provides the lender on an annual basis a copy of the tax bill or other written evidence reasonably acceptable to the lender to verify the tax exemption is in place and no property taxes are due and owing in relation to the mortgaged property. |
| With respect to Loan No. 4, Providence at Heights & Legacy at Westchase, on each monthly payment date beginning with the monthly payment date occurring in January 2026, the borrower is required to deposit into a ground rent reserve fund 1/12th of the amount that the lender reasonably determines will be needed in order to accumulate sufficient funds to pay the ground rent at least 30 days prior to the date the same is due (initially $15,161.15). | |
| A-1-44 |
With respect to Loan No. 11, Eaglewood Resort & Spa, at the borrower’s option, the borrower is required to deposit into a Seasonality Reserve Account on each monthly payment date occurring in the months of May, June, July, August, September and October (inclusive) in each calendar year, an amount equal to the applicable “Seasonality Reserve Monthly Deposit”. If the borrower does not make the monthly deposits into the Seasonality Reserve Account, the borrower and non-recourse carveout guarantor will have full recourse liability for the shortfall for any amounts in the Seasonality Reserve Account. The “Seasonality Reserve Monthly Deposit” means an amount equal to the quotient obtained on the monthly payment date occurring in May of each calendar year by dividing (A) the positive difference, if any, between (x) the greater of (1) the sum of the negative monthly amounts for the monthly payment dates occurring in the months of November, December and January immediately preceding such calculation date and (2) the sum of the negative monthly amounts projected for the monthly payment dates occurring in the months of November, December, January, February, March and April immediately following such calculation date, pursuant to the approved annual budget, and (y) the amount of funds, if any, that are on deposit in the Seasonality Reserve Account on such calculation date, by (B) six (6). With respect to Loan No. 15, Hilton Garden Inn - Fairfax, VA, on each payment date, the borrower is required to deposit into the replacement reserve an amount equal to one twelfth of the greater of (a) 4% of the projected annual gross income from operations of the related mortgaged property as set forth in the approved annual budget and (b) the amount required by franchisor pursuant to the franchise agreement (“FF&E Reserve Monthly Deposit”). The initial FF&E Reserve Monthly Deposit is equal to $18,331.04. The lender may reassess the amount necessary for FF&E Reserve Monthly Deposit, provided that at no time may the FF&E Reserve Monthly Deposit be less than $9,722.25. With respect to Loan No. 18, Aloft Cleveland Airport, the related mortgaged property is expected to undergo a franchise-mandated PIP that is scheduled to commence in the fourth quarter of 2025 or the first quarter of 2026. The PIP will primarily consist of upgrades to the lobby, food and beverage facilities, guest rooms, meeting spaces and fitness center. At origination, the related borrower escrowed $1,881,053 into a PIP reserve, which is equal to 110% of the estimated cost of the PIP. With respect to Loan No. 23, Gateway Industrial Center, the monthly tax reserves are $432,301 from July 2025 through September 2025 and thereafter decrease to 1/12th of the annual real estate tax payments that the lender estimates will be payable during the next ensuing 12 months (initially estimated to be approximately $117,900). | |
| (27) | With respect to the Mortgage Loans identified below, the lender is insured under an environmental insurance policy obtained (i) in lieu of obtaining a Phase II Environmental Site Assessment, (ii) in lieu of providing an indemnity or guaranty from a sponsor or (iii) to address environmental conditions or concerns. For additional information, see “Risk Factors—Risks Related to the Mortgage Loans—Adverse Environmental Conditions at or Near Mortgaged Properties May Result in Losses” and “Description of the Mortgage Pool—Mortgage Pool Characteristics—Environmental Considerations” in this Preliminary Prospectus. ● Loan No. 5, Springfield Town Center ● Loan No. 7, Soudry NYC Multifamily Portfolio – 210 Rivington Street, 244 East Houston Street ● Loan No. 24, ILPT 2025 Portfolio – all properties except for 11224 Will Walker Road, 1341 N. Clyde Morris Blvd., 435 SE 70th Street |
| (28) | With respect to Loan No. 1, 180 Water, the Mortgage Rate represents the interest rate associated with Note A-2 and Note A-7, which is being contributed to the Benchmark 2025-V17 mortgage trust. The weighted average interest rate of Notes A-1, A-2, A-3, A-4, A-5, A-6, and A-7, which constitute the 180 Water senior notes is 5.34703378378378% per annum and the weighted average interest rate for the 180 Water Whole Loan is 6.319575% per annum. See “Description of the Mortgage Pool—Definitions” in the Preliminary Prospectus. |
| A-1-45 |
| With respect to Loan No. 6, Vertex HQ, the Vertex HQ Junior Notes have an outstanding principal balance as of the Cut-off Date of $441,200,000, the weighted average interest rate associated with the Vertex HQ Junior Notes is 6.43191708975521% per annum. For additional information, see “Description of the Mortgage Pool—The Whole Loans—The Non-Serviced AB Whole Loans—The Vertex HQ Whole Loan” in the Preliminary Prospectus. With respect to Loan No. 24, ILPT 2025 Portfolio, the ILPT 2025 Portfolio Mortgage Loan is part of the ILPT 2025 Portfolio Whole Loan, which is comprised of 38 pari passu senior promissory notes with an aggregate balance of $747,200,000 and 12 junior promissory notes, with an aggregate original principal balance and Cut-off Date Balance of $412,800,000. The Interest Rate represents the weighted average interest rate of the ILPT 2025 Portfolio Senior Loan. The junior notes bear interest at the weighted average interest rate of 8.2510509729845% per annum. The weighted average interest rate of the ILPT 2025 Portfolio Whole Loan is 6.39895724160776% per annum. See the definition of “Weighted Average Interest Rate” set forth under “Description of the Mortgage Pool—Certain Calculations and Definitions” in the preliminary prospectus. | |
| (29) | With respect to the following loans, a direct or indirect parent entity of the borrower may incur mezzanine debt secured by its equity interest in the borrower on the terms set forth below. |
Mortgage Loan Name | Mortgage Loan Cut-off Date Balance |
Pari Passu Companion Loan Cut-off Date Balance |
Subordinate Companion Loan Cut-Off Date Balance |
Combined Maximum LTV Ratio |
Combined Minimum DSCR |
Combined Minimum Debt Yield |
Intercreditor Agreement Required |
| Vertex HQ | $44,600,000 | $514,200,000 | $441,200,000 | 60.8% | N/A | 8.3% | Yes |
| With respect to Loan No. 6, Vertex HQ, after the earlier of 120 days from the origination date or the securitization of the Vertex HQ Whole Loan, the borrower will have a one-time right without the consent of the lenders to obtain one or more mezzanine loans, subject to certain conditions, including (a) no event of default under the Vertex HQ Whole Loan is then continuing, (b) the principal amount of the mezzanine loan(s) do not exceed an amount that would result in (i) an aggregate loan-to-value ratio for the total debt being greater than 60.8% or (ii) the debt yield for the total debt being less than 8.3%, and (c) the lender under such mezzanine loan(s) must satisfy certain eligibility requirements (as described in the Vertex HQ Whole Loan documents). Otherwise, the borrower may not incur additional debt, whether unsecured or secured, provided, that the foregoing restrictions will specifically exclude (x) any permitted encumbrances and taxes and other charges that are being contested in good faith and (y) trade payables and lease agreements for equipment used at the Vertex HQ Property and other similar arrangements, which may not exceed, at any one time, 5% of the original amount of the Vertex HQ Whole Loan. | |
| (30) | With respect to the mortgaged properties identified below, each operates without franchise agreement. ● Mortgage Loan No. 2, Pacifica Hotel Portfolio (4-Pack) ● Mortgage Loan No. 11, Eaglewood Resort & Spa |
| (31) | With respect to Loan No. 3, Warren Corporate Center, historical financial information is not available because the mortgaged property was renovated in 2025 and subsequently leased up. With respect to Loan No. 10, 5 Hanover Square, historical financial information is not available because the mortgage loan proceeds were used to acquire the mortgaged property. With respect to Loan No. 13, 322 Grand Concourse, historical financial information prior to 2024 is not available as the mortgaged property was built in 2023. With respect to Loan No. 16, 1000 Portside Drive, historical financial information prior to the most recent period is not shown as the mortgaged property was built in 2024. With respect to Loan No. 17, 330 Melrose, historical financial information is not available as the 330 Melrose Property was recently renovated from 2024-2025 and is currently in lease up. With respect to Loan No. 19, White Plains Linen, historical financial information is not available as the sponsor acquired the properties at loan closing and the sole tenant at both properties is on a 20-year absolute NNN lease through June 2045. |
| A-1-46 |
| With respect to Loan No. 21, 215-217 South 4th Street, historical financial information is not available as the 215-217 S 4th Street property was recently renovated in 2025. | |
| (32) | With respect to Loan No. 1, 180 Water, SVP 180 Water Preferred Investor LLC, an affiliate of Strategic Value Partners (the “Holdco Preferred Equity Holder”) contributed approximately $50,000,000 in preferred equity to the transaction, and 180 Water Investors LLC contributed approximately $39,473,848.60 in common equity. The lender entered into a recognition agreement with the Holdco Preferred Equity Holder, which provided, among other things, that (i) the lender will not make certain modifications to the 180 Water Whole Loan documents without the consent of the Holdco Preferred Equity Holder, (ii) the Holdco Preferred Equity Holder may undertake an indirect change of control of the borrower and obtain all of the common equity holder’s indirect interests in the borrower in the event of a default under the preferred equity documents or preferred equity trigger event under the 180 Water Whole Loan documents), (iii) the Holdco Preferred Equity Holder has the right to cure 180 Water Whole Loan defaults and has an additional 10 business days to cure monetary defaults and at least an additional 30 days to cure non-monetary defaults, in each case, after the later of notice and the expiration of the borrower’s cure period, plus, in the case, of non-monetary defaults, an extended cure period of an additional 180 days and the waiver of certain non-monetary defaults that are not susceptible of cure, (iv) the right of the Holdco Preferred Equity Holder to purchase the 180 Water Whole Loan for a price equal to its outstanding principal balance and accrued interest without the payment of any yield maintenance premiums, prepayment fees or premiums, any exit fees, any liquidated damage amount, any spread maintenance charges, any late charges or late fees, any default interest or, if the 180 Water Whole Loan is purchased within 90 days of the first purchase option notice, any workout and liquidation fees, provided that “liquidation fees” are not permitted to exceed a rate of 1.00% of liquidation proceeds and “workout fees” are not permitted to exceed a rate of 1.00% of interest and principal collections on the 180 Water Whole Loan, (v) the Holdco Preferred Equity Holder has the right to transfer the preferred equity investment to a qualified preferred equity holder and to make certain direct and indirect transfers in the Holdco Preferred Equity Holder and (vi) the Holdco Preferred Equity Holder has certain other rights. The Holdco Preferred Equity Holder is entitled to receive a preferred rate of 16.0% per annum, compounded annually. To the extent there is sufficient cash flow and no preferred equity trigger event is continuing, 6.0% of the 16.0% preferred rate will be paid monthly. From July 2028 until June 2029, the current pay amount will increase to 7.0% and from and after July 2029, the current pay amount will increase to 8.0%. In the event that there is insufficient cash flow, the current pay amount will accrue and will be added to the Preferred Equity Investment. After a preferred equity trigger event, the preferred rate will be 21.0%, compounded annually, and from and after the date that is 90 days following the mandatory redemption date, the preferred return is 25.0%, compounded annually. The “mandatory redemption date” will be August 6, 2030 or such earlier date that the Preferred Equity Investment and other amounts becomes due under the terms of the preferred equity documents. See “Description of the Mortgage Pool—Additional Indebtedness—Preferred Equity” in the Preliminary Prospectus. |
| With respect to Loan No. 1, 180 Water, as of the origination date, a $100,000,000 mezzanine loan secured by equity interests in the borrower was outstanding and in maturity default. An affiliate of the borrower (the “New Mezzanine Holder”) acquired the existing mezzanine loan at a 19.8% discount, paying $80.2 million for the $100.0 million existing mezzanine loan on or prior to the closing of the 180 Water whole loan. Accordingly, both the mezzanine borrower and the mezzanine lender are under common control with the borrower. Simultaneously with its acquisition of the mezzanine loan, the New Mezzanine Holder entered into an amendment to the mezzanine loan documents with the mezzanine loan borrower to, among other things, extend the term of the mezzanine loan by approximately 15 years, and also entered into a subordination and standstill agreement with the lender under the 180 Water Whole Loan. See “Description of the Mortgage Pool—Additional Indebtedness—Mezzanine Indebtedness” in the Preliminary Prospectus. With respect to Loan No. 2, Pacifica Hotel Portfolio (4-Pack), to the extent there are any outstanding property improvement plan (“PIP”) requirements for any Pacifica Hotel Portfolio (4-Pack) Properties, the borrowers are required to deposit the applicable PIP Deposit Amount (as defined below) (or an additional amount which, when combined with any other amounts then on deposit in the PIP reserve, is equal to the PIP Deposit Amount) within 10 business days after the PIP requirements are identified and a budget related thereto is agreed to by the borrowers. “PIP Deposit Amount” means 110% of the estimated cost to complete any PIP requirements as reasonably approved by the lender. | |
With respect to Loan No. 3, Warren Corporate Center, the Second Largest Tenant, PTC Therapeutics, has provided a $10,000,000 letter of credit (“LOC”) with the borrower sponsor, which equates to approximately 28 months of rent at its current lease rate. As of July 1, 2027, there is a 50% reduction bringing the LOC down to $5,000,000 (which equates to approximately 13 months of rent based on the lease rate as of July 2027). As of December 31, 2028,
| |
| A-1-47 |
|
there is a second 50% reduction bringing the LOC down to $2,500,000 (which equates to approximately 6.5 months of rent at the December 2028 lease rate). The remaining $2,500,000 LOC will remain through the rest of the tenant’s lease term. The LOC is covered by the general pledge of assets set forth in the mortgage; however, the lender does not have a perfected security interest in the LOC. With respect to Loan No. 4, Providence at Heights & Legacy at Westchase, underwritten net cash flow is inclusive of the applied for Housing Finance Corporation (“HFC”) tax abatement and the ground lease payments and annual compliance fees described above. See “Description of the Mortgage Pool—Real Estate and Other Tax Considerations” in the prospectus for further discussion on the tax abatement. |
| With respect to Loan No. 7, Soudry NYC Multifamily Portfolio, certain of the borrowers have additional secured indebtedness in connection with five loans made by the Small Business Administration (the “SBA”) in an aggregate amount of $632,750. The SBA Loans are comprised of: (i) a $150,000 loan from the SBA to 9-11 Stanton Street Realty Corp., dated December 18, 2020, (ii) a $150,000 loan from the SBA to 210 Rivington Realty Holdings LLC, dated December 16, 2020, (iii) a $150,000 loan from the SBA to 244 Houston Corp., dated December 18, 2020, (iv) a $150,000 loan from the SBA to Brighton Terrace, LLC, dated April 21, 2021, and (v) a $32,750 loan from the SBA to 1111 Flatbush Realty, LLC, dated March 27, 2021. Within 30 days of origination of the Soudry NYC Multifamily Portfolio Mortgage Loan, the borrowers were obligated to either (i) pay off the SBA Loans in full and use commercially reasonable efforts to pursue the termination of all corresponding UCC financing statements or (ii) obtain executed subordination agreements from the SBA, in form reasonably acceptable to the lender, for each of the SBA Loans. With respect to termination of the SBA UCCs, the lender is required to extend such 30 day period for an additional 30 day period if the borrowers deliver evidence reasonably acceptable to lender confirming that the borrowers are diligently pursuing termination of the SBA UCCs. According to the borrower sponsor, the borrowers have requested a payoff letter from the SBA, but have not finalized payment of the SBA Loans nor have the SBA UCCs been terminated. See “Description of the Mortgage Pool—Single Purpose Entity Covenants” in the Preliminary Prospectus. With respect to Loan No. 10, 5 Hanover Square, the sole Tenant, the IDEAL School of Manhattan, provided a $5 million letter of credit to the landlord as a security deposit in Octobert 2024, which serves as additional collateral for the mortgage loan. The tenant is entitled to a $1,500,000 reduction in September 2028 and September 2033. The letter of credit is covered by the general pledge of assets set forth in the mortgage; however, the lender does not have a perfected security interest in the letter of credit. | |
With respect to Loan No. 10, 5 Hanover
Square, the borrower sponsor has acquired the entire 24-story building for $60,700,000.
|
| A-1-48 |
| June 12, 2025, for 1,350 square feet of commercial space. The master lease rent amount was included in the calculation of the underwritten net cash flow. With respect to Mortgage Loan No. 13, 322 Grand Concourse, the mortgaged property benefits from a 35-year 421-a tax abatement from the NYC Department of Housing Preservation & Development and received bonus development rights through the Voluntary Inclusionary Housing Program (“VIH”). The 421-a tax abatement requires 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. Further, the VIH requires that 25 of the affordable units are reserved for households earning up to 80% of area median income. The 421-a tax abatement phases out after 2058/2059. According to the appraisal, estimated unabated taxes for the 2025/2026 tax year would be $1,171,818, compared to abated taxes of $43,954. The Mortgage Loan was underwritten based on the estimated 2026 real estate tax bill of $46,047.
With respect to Loan No. 24, ILPT 2025 Portfolio, as to the Mortgaged Property known as the 3502 Enterprise Avenue property, certain improvements (the “PILOT Improvements”) were not pledged as collateral for the ILPT 2025 Portfolio Whole Loan as they are owned by the municipality in which the 3502 Enterprise Avenue property is located and leased to the tenant at the 3502 Enterprise Avenue property pursuant to a PILOT lease pursuant to which the tenant, which contractually assumed a portion of the related borrower’s tax liability, is entitled to certain tax abatements. The (x) underlying fee simple interest in the 3502 Enterprise Avenue property which is owned by the applicable borrower, (y) improvements on the 3502 Enterprise Avenue Property that are owned by the applicable borrower (which excludes the PILOT Improvements), and (z) the reversionary interest in the PILOT Improvements were each pledged by the related borrower as collateral for the ILPT 2025 Portfolio Whole Loan. Certain rights of the tenant in the borrower’s reversionary interest were assigned by the tenant to the related borrower, and collaterally assigned by the related borrower to the lender, which collateral assignment was consented to by the applicable municipality that is the lessor under the PILOT lease. | |
| With respect to Loan No. 26, 16-10 Caffery, all of the units are rent stabilized due to the mortgaged property’s J-51 tax abatement, which expires in 2030. According to the appraisal, unabated real estate taxes for the mortgaged property for the 2025-2026 tax year are $120,713 and abated taxes are $88,114. Taxes were underwritten based on the abated taxes. The amount of the abatement is expected to be $32,598 until the 2029/2030 tax year, when it reduces to $26,078. | |
With respect to Loan No. 27, The Link, a parent entity of the borrower obtained a preferred equity investment at mortgage loan origination (the “Pref Investment”) from USC 200 Elm LLC, a Delaware limited liability company, an affiliate of Urban Standard Equity (the “Pref Investor”). An affiliate of the borrower sponsor, 200 Elm Partners BH Investor, a Delaware limited liability company (the “Common Member”) and the Pref Investor entered into a joint venture agreement for 200 Elm Partners BH Preferred JV LLC (the “Holdco”). Holdco owns 100% of the indirect equity interests in the borrower. The joint venture agreement provides that the Pref Investment: (i) is in the amount of $17,500,000, (ii) has a regular interest rate of 18% and during a Performance Trigger Event (as defined below), 25%; (iii) has a mandatory redemption date on the Mortgage Loan maturity date; (iv) requires a minimum multiple return of 1.40x the Pref Investment amount and after the occurrence of a default under the Pref Investment agreement, the ground lease or the Mortgage Loan agreement, 2.00x the Pref Investment amount; (v) requires an exit fee of 1%; (vi) has monthly amortization payments of $166,666.67 from April 6, 2025 to March 6, 2026, |
| A-1-49 |
| $229,166.67 from April 6, 2026 to March 6, 2027, $416,666.67 from April 6, 2027 to March 6, 2029, and $229,166.67 from April 6, 2029 through March 6, 2030, (provided that if on or prior to June 26, 2028 Deloitte renews its lease upon terms set forth in the joint venture agreement (or a replacement tenant enters into a replacement lease), then amortization payments are not made for the period from June 26, 2028 through the earlier of the April 26, 2029 and the date on which Deloitte (or such replacement tenant) is paid or reimbursed tenant improvement costs in an amount not less than $5,000,000; (vi) is entitled to receive payment of servicing fees ($18,000 per annum) and costs incurred by the Pref Investor, (vii) has consent rights over specified major decisions relating to Holdco or the borrower, including, without limitation, incurring further loans, transferring the mortgaged property, entering into certain material contracts or leases, instituting or settling litigation, filing for bankruptcy, amending, extending or terminating the ground lease, and decisions relating to property management and (viii) may take control of the Holdco upon a Mortgage Loan event of default or ground lease event of default . In addition, the JV agreement allows the Pref Investor to force a sale of the mortgaged property in the event of a Performance Trigger Event. A “Performance Trigger Event” includes, without limitation, a mortgage loan or ground lease default, certain negative acts by the principals of the Common Member, the failure of the Pref Investor to receive distributions when due to it, a major decision being made without the required Pref Investor consent and other breaches of the joint venture agreement. The Mortgage Loan permits the Pref Investor to take control of the borrower, provided certain conditions are satisfied, including that the Pref Investor must cure all defaults under the Mortgage Loan and the ground lease, the Pref Investor must be a Qualified Transferee (as defined in the loan documents) and the Pref Investor must provide a guaranty and environmental indemnity agreement from a guarantor whose identity, experience, financial condition and creditworthiness are acceptable to the lender. With respect to Loan No. 27, The Link, the borrower reserved approximately $17,565,353 with the lender into a reserve for the contractual tenant improvements for the following tenants: (i) $2,303,100 for Webster; (ii) $682,404 for Ascot; (iii) $461,684 for Tudor; (iv) $259,440 for RSM; (v) $863,265 for Diageo, and (vi) $12,995,460 for Indeed. |
| A-1-50 |