FWP 1 n4706-x3_anxa1.htm FREE WRITING PROSPECTUS

 

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-280318-01
     

 

Free Writing Prospectus dated [ ], 2025

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-280318) for the offering to which this free writing prospectus relates. Before you invest, you should read the prospectus in the registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling (800) 408-1016 or by emailing the ABS Syndicate Desk at abs_synd@jpmorgan.com.

The information in this file (the “File”) is an electronic copy of the information set forth in the Annex titled "Certain Characteristics of the Mortgage Loans and Mortgaged Properties" to the prospectus. This File does not contain all information that is required to be included in the prospectus. This File should be reviewed only in conjunction with the entire prospectus. Prospective investors are advised to read carefully, and should rely on, the prospectus relating to the certificates referred to herein in making their investment decision.

The information in this File may be amended and/or supplemented prior to the time of sale. The information in this File supersedes any contrary information contained in any prior File relating to the certificates and will be superseded by any contrary information contained in any subsequent File prior to the time of sale.

Methodologies used in deriving certain information contained in this File are more fully described elsewhere in the prospectus. The information in this File should not be viewed as projections, forecasts, predictions or opinions with respect to value.

Any legends, disclaimers or other notices that may appear at the bottom of, or attached to, the email communication to which this material may have been attached 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 email system.

 

 

BANK5 2025-5YR13
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
                     
1 Loan   1 The Spiral 9.97% 100.0% JPMCB/BANA/WFB JPMCB/BANA/WFB NAP NAP
2 Loan   1 Gateway Center North 9.97% 100.0% BANA BANA NAP NAP
3 Loan   1 The Plaza at Walnut Creek 9.97% 100.0% WFB WFB NAP NAP
4 Loan   1 Storage Depot - Virginia Beach 7.0% 100.0% BANA BANA NAP NAP
5 Loan   5 AHIP Hotel Portfolio 5.8%   JPMCB JPMCB NAP NAP
5.01 Property   1 Residence Inn Neptune 1.7% 29.7%        
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills 1.5% 25.2%        
5.03 Property   1 Hilton Garden Inn Milford 1.2% 20.2%        
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center 0.9% 16.2%        
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township 0.5% 8.9%        
6 Loan   1 Green Caye Village 5.4% 100.0% WFB WFB NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham 4.7% 100.0% MSBNA MSMCH NAP NAP
8 Loan   1 Crowne Plaza North Augusta 3.9% 100.0% JPMCB JPMCB NAP NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69 3.9%   MSBNA MSMCH NAP NAP
9.01 Property   1 Kroger – Zionsville, IN 1.3% 32.7%        
9.02 Property   1 Tractor Supply Company – Tucson, AZ 0.7% 17.1%        
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC 0.5% 12.3%        
9.04 Property   1 Tractor Supply Company – Mansfield, OH 0.4% 11.5%        
9.05 Property   1 Dollar Tree – Linden, MI 0.2% 4.6%        
9.06 Property   1 Dollar Tree – Midland, MI 0.2% 3.9%        
9.07 Property   1 Dollar Tree – Millbrook, AL 0.2% 3.8%        
9.08 Property   1 Dollar General Plus – Farmington, NM 0.1% 3.8%        
9.09 Property   1 Dollar Tree – Tuscaloosa, AL 0.1% 3.6%        
9.10 Property   1 Dollar General Plus – Benton Harbor, MI 0.1% 3.4%        
9.11 Property   1 Sherwin Williams – Kansas City, KS 0.1% 3.4%        
10 Loan   1 Rockaway Hotel and Spa 3.9% 100.0% MSBNA MSMCH NAP NAP
11 Loan   6 Wechsler Multifamily Portfolio 3.9%   MSBNA MSMCH NAP NAP
11.01 Property   1 Hunter's Pond Apartments 1.1% 29.0%        
11.02 Property   1 Woodwind Apartments 1.0% 26.8%        
11.03 Property   1 Crossings At Bellbrook Villas 0.6% 15.9%        
11.04 Property   1 Jefferson Place Villas 0.4% 11.5%        
11.05 Property   1 Deer Creek Crossing 0.4% 10.0%        
11.06 Property   1 Country Squire Villas 0.3% 6.8%        
12 Loan   1 Maritime Hotel 3.5% 100.0% BANA BANA NAP NAP
13 Loan   10 Radius at Harbor Bay 3.4%   WFB WFB NAP NAP
13.01 Property   1 1420 Harbor Bay Parkway 0.5% 14.1%        
13.02 Property   1 1351 Harbor Bay Parkway 0.5% 13.6%        
13.03 Property   1 1451 Harbor Bay Parkway 0.4% 12.0%        
13.04 Property   1 1640 South Loop Road 0.4% 11.1%        
13.05 Property   1 1650 Harbor Bay Parkway 0.4% 11.1%        
13.06 Property   1 1600 Harbor Bay Parkway 0.4% 10.9%        
13.07 Property   1 1350 South Loop Road 0.3% 9.6%        
13.08 Property   1 1321 Harbor Bay Parkway 0.2% 7.0%        
13.09 Property   1 1501 Harbor Bay Parkway 0.2% 6.7%        
13.10 Property   1 1411 Harbor Bay Parkway 0.1% 3.9%        
14 Loan   1 SpringHill Suites Bloomington 3.3% 100.0% JPMCB JPMCB NAP NAP
15 Loan   1 100 Ceramic Tile Drive 2.7% 100.0% MSBNA MSMCH NAP NAP
16 Loan   1 Courtyard Fredericksburg Historic District 2.1% 100.0% BANA BANA NAP NAP
17 Loan   1 US Storage Centers - Chatsworth 2.0% 100.0% BANA BANA Group 1 NAP
18 Loan   1 1114 Madison Avenue 2.0% 100.0% JPMCB JPMCB NAP NAP
19 Loan   1 Silverado Self Storage 1.7% 100.0% MSBNA MSMCH NAP NAP
20 Loan   1 321 Starr Street 1.7% 100.0% JPMCB JPMCB NAP NAP
21 Loan   1 Zoe Lofts 1.6% 100.0% WFB WFB NAP NAP
22 Loan   1 310 Greenwich Ave 1.6% 100.0% MSBNA MSMCH NAP NAP
23 Loan   1 CLC Spaces Storage Little Rock 1.2% 100.0% WFB WFB NAP NAP
24 Loan   1 Cedar Creek MHC 1.1% 100.0% BANA BANA NAP NAP
25 Loan   1 Carriage House 0.9% 100.0% JPMCB JPMCB NAP NAP
26 Loan   1 Riverside Estates 0.6% 100.0% MSBNA MSMCH NAP NAP
27 Loan   1 US Storage Centers - Stanton 0.4% 100.0% BANA BANA Group 1 NAP
28 Loan   1 US Storage Centers - Cerritos 0.4% 100.0% BANA BANA Group 1 NAP
29 Loan   1 61 Thompson Street Apartments 0.4% 100.0% BANA BANA NAP NAP
30 Loan   1 Baumgartner Road Self-Storage 0.4% 100.0% MSBNA MSMCH NAP NAP
31 Loan   1 US Storage Centers - Irwindale 0.3% 100.0% BANA BANA Group 1 NAP

 

 A-1-1 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Address City County State Zip Code General Property Type Detailed Property Type
                       
1 Loan   1 The Spiral 66 Hudson Boulevard New York New York NY 10001 Office CBD
2 Loan   1 Gateway Center North 501 Gateway Drive Brooklyn Kings NY 11239 Retail Anchored
3 Loan   1 The Plaza at Walnut Creek 1331-1333 North California Boulevard Walnut Creek Contra Costa CA 94596 Office Suburban
4 Loan   1 Storage Depot - Virginia Beach 2424 Castleton Commerce Way Virginia Beach Virginia Beach City VA 23456 Self Storage Self Storage
5 Loan   5 AHIP Hotel Portfolio Various Various Various Various Various Hospitality Various
5.01 Property   1 Residence Inn Neptune 230 Jumping Brook Road Neptune Monmouth NJ 07753 Hospitality Extended Stay
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills 7027 Arundel Mills Circle Hanover Anne Arundel MD 21076 Hospitality Limited Service
5.03 Property   1 Hilton Garden Inn Milford 291 Old Gate Lane Milford New Haven CT 06460 Hospitality Select Service
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center 4735 Helen Hauser Boulevard Titusville Brevard FL 32780 Hospitality Limited Service
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township 1004 Sutherland Drive Pittsburgh Allegheny PA 15205 Hospitality Limited Service
6 Loan   1 Green Caye Village 2500 Caroline Street Dickinson Galveston TX 77539 Mixed Use Multifamily/RV Park/Manufactured Housing/Self Storage
7 Loan   1 Sheraton Imperial Raleigh Durham 4700 Emperor Boulevard Durham Durham NC 27703 Hospitality Full Service
8 Loan   1 Crowne Plaza North Augusta 1060 Center Street North Augusta Aiken SC 29841 Hospitality Full Service
9 Loan   11 ExchangeRight Net Leased Portfolio #69 Various Various Various Various Various Retail Single Tenant
9.01 Property   1 Kroger – Zionsville, IN 10679 Michigan Road Zionsville Hamilton IN 46077 Retail Single Tenant
9.02 Property   1 Tractor Supply Company – Tucson, AZ 8535 East Speedway Boulevard Tucson Pima AZ 85715 Retail Single Tenant
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC 455 North Highway 52 Moncks Corner Berkeley SC 29461 Retail Single Tenant
9.04 Property   1 Tractor Supply Company – Mansfield, OH 2727 West Fourth Street Mansfield Richland OH 44906 Retail Single Tenant
9.05 Property   1 Dollar Tree – Linden, MI 495 West Broad Street Linden Genesee MI 48451 Retail Single Tenant
9.06 Property   1 Dollar Tree – Midland, MI 3410 Isabella Street Midland Midland MI 48640 Retail Single Tenant
9.07 Property   1 Dollar Tree – Millbrook, AL 4271 Alabama Highway 14 Millbrook Elmore AL 36054 Retail Single Tenant
9.08 Property   1 Dollar General Plus – Farmington, NM 4651 North Butler Avenue Farmington San Juan NM 87401 Retail Single Tenant
9.09 Property   1 Dollar Tree – Tuscaloosa, AL 4005 Stillman Boulevard Tuscaloosa Tuscaloosa AL 35401 Retail Single Tenant
9.10 Property   1 Dollar General Plus – Benton Harbor, MI 1393 M 139 Benton Harbor Berrien MI 49022 Retail Single Tenant
9.11 Property   1 Sherwin Williams – Kansas City, KS 2520 State Avenue Kansas City Wyandotte KS 66102 Retail Single Tenant
10 Loan   1 Rockaway Hotel and Spa 108-10 Rockaway Beach Drive Rockaway Park Queens NY 11694 Hospitality Full Service
11 Loan   6 Wechsler Multifamily Portfolio Various Various Various IN Various Multifamily Garden
11.01 Property   1 Hunter's Pond Apartments 2002 Raintree Drive Elkhart Elkhart IN 46514 Multifamily Garden
11.02 Property   1 Woodwind Apartments 111 Clarinet Boulevard Elkhart Elkhart IN 46516 Multifamily Garden
11.03 Property   1 Crossings At Bellbrook Villas 1419 Bell Brook Boulevard Decatur Adams IN 46733 Multifamily Garden
11.04 Property   1 Jefferson Place Villas 720 Westview Drive Ossian Wells IN 46777 Multifamily Garden
11.05 Property   1 Deer Creek Crossing 105 South 7th Street Garrett Dekalb IN 46738 Multifamily Garden
11.06 Property   1 Country Squire Villas 500 Countryside Drive Ossian Wells IN 46777 Multifamily Garden
12 Loan   1 Maritime Hotel 363 West 16th Street New York New York NY 10011 Hospitality Full Service
13 Loan   10 Radius at Harbor Bay Various Alameda Alameda CA 94502 Various Various
13.01 Property   1 1420 Harbor Bay Parkway 1420 Harbor Bay Parkway Alameda Alameda CA 94502 Office Suburban
13.02 Property   1 1351 Harbor Bay Parkway 1351 Harbor Bay Parkway Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
13.03 Property   1 1451 Harbor Bay Parkway 1451 Harbor Bay Parkway Alameda Alameda CA 94502 Industrial R&D
13.04 Property   1 1640 South Loop Road 1640 South Loop Road Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
13.05 Property   1 1650 Harbor Bay Parkway 1650 Harbor Bay Parkway Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
13.06 Property   1 1600 Harbor Bay Parkway 1600 Harbor Bay Parkway Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
13.07 Property   1 1350 South Loop Road 1350 South Loop Road Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
13.08 Property   1 1321 Harbor Bay Parkway 1321 Harbor Bay Parkway Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
13.09 Property   1 1501 Harbor Bay Parkway 1501 Harbor Bay Parkway Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
13.10 Property   1 1411 Harbor Bay Parkway 1411 Harbor Bay Parkway Alameda Alameda CA 94502 Mixed Use R&D/Lab/Office
14 Loan   1 SpringHill Suites Bloomington 501 North College Avenue Bloomington Monroe IN 47404 Hospitality Limited Service
15 Loan   1 100 Ceramic Tile Drive 100 Ceramic Tile Drive Morganton Burke NC 28655 Industrial Warehouse/Distribution
16 Loan   1 Courtyard Fredericksburg Historic District 620 Caroline Street Fredericksburg Fredericksburg City VA 22401 Hospitality Select Service
17 Loan   1 US Storage Centers - Chatsworth 9818 De Soto Avenue Chatsworth Los Angeles CA 91311 Self Storage Self Storage
18 Loan   1 1114 Madison Avenue 1114 Madison Avenue New York New York NY 10028 Retail Anchored
19 Loan   1 Silverado Self Storage 5100 Las Brisas Boulevard Reno Washoe NV 89523 Self Storage Self Storage
20 Loan   1 321 Starr Street 321 Starr Street Brooklyn Kings NY 11237 Retail Anchored
21 Loan   1 Zoe Lofts 5335 West Adams Boulevard Los Angeles Los Angeles CA 90016 Multifamily Garden
22 Loan   1 310 Greenwich Ave 310 Greenwich Avenue Greenwich Fairfield CT 06830 Retail Single Tenant
23 Loan   1 CLC Spaces Storage Little Rock 1700 Brookwood Drive Little Rock  Pulaski AR 72202 Self Storage Self Storage
24 Loan   1 Cedar Creek MHC 1634 Darrell Drive Graham Alamance NC 27253 Manufactured Housing Manufactured Housing
25 Loan   1 Carriage House 190 Pleasant Grove Road Ithaca Tompkins NY 14850 Multifamily Garden
26 Loan   1 Riverside Estates 4732 Southwest 46th Lane Davie Broward FL 33314 Manufactured Housing Manufactured Housing
27 Loan   1 US Storage Centers - Stanton 10881 Dale Avenue Stanton Orange CA 90680 Self Storage Self Storage
28 Loan   1 US Storage Centers - Cerritos 16015 Piuma Avenue Cerritos Los Angeles CA 90703 Self Storage Self Storage
29 Loan   1 61 Thompson Street Apartments 61 Thompson Street Staten Island Richmond NY 10304 Multifamily Mid Rise
30 Loan   1 Baumgartner Road Self-Storage 4888 New Baumgartner Road St. Louis St. Louis MO 63129 Self Storage Self Storage
31 Loan   1 US Storage Centers - Irwindale 13201 Ramona Boulevard Irwindale Los Angeles CA 91706 Self Storage Self Storage

 

 A-1-2 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 %
                             
1 Loan   1 The Spiral 2022 NAP 2,844,343 SF 730.12 73,500,000 73,500,000 73,500,000 5.499691075%  
2 Loan   1 Gateway Center North 2014 NAP 601,212 SF 498.99 73,500,000 73,500,000 73,500,000 6.82700%  
3 Loan   1 The Plaza at Walnut Creek 1985-1987 NAP 352,870 SF 275.46 73,500,000 73,500,000 73,500,000 6.59800%  
4 Loan   1 Storage Depot - Virginia Beach 2008 2014 388,718 SF 132.49 51,500,000 51,500,000 51,500,000 6.65000%  
5 Loan   5 AHIP Hotel Portfolio Various Various 554 Rooms 77,617.33 43,000,000 43,000,000 43,000,000 7.63000%  
5.01 Property   1 Residence Inn Neptune 2007 2022 105 Rooms   12,750,963 12,750,963 12,750,963    
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills 2002 2014, 2022-2023 130 Rooms   10,818,999 10,818,999 10,818,999    
5.03 Property   1 Hilton Garden Inn Milford 2009 2023-2024 120 Rooms   8,666,239 8,666,239 8,666,239    
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center 2008 2018 96 Rooms   6,955,071 6,955,071 6,955,071    
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township 2015 NAP 103 Rooms   3,808,728 3,808,728 3,808,728    
6 Loan   1 Green Caye Village 1997 2023-2024 894 Units 44,742.73 40,000,000 40,000,000 40,000,000 6.41700%  
7 Loan   1 Sheraton Imperial Raleigh Durham 1986 2023 331 Rooms 105,740.18 35,000,000 35,000,000 35,000,000 7.08000%  
8 Loan   1 Crowne Plaza North Augusta 2019 NAP 180 Rooms 161,111.11 29,000,000 29,000,000 29,000,000 7.79700%  
9 Loan   11 ExchangeRight Net Leased Portfolio #69 Various Various 224,189 SF 128.87 28,890,300 28,890,300 28,890,300 6.08000%  
9.01 Property   1 Kroger – Zionsville, IN 1999 2018 65,182 SF   9,446,286 9,446,286 9,446,286    
9.02 Property   1 Tractor Supply Company – Tucson, AZ 2024 NAP 38,869 SF   4,928,037 4,928,037 4,928,037    
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC 2017 NAP 19,097 SF   3,550,037 3,550,037 3,550,037    
9.04 Property   1 Tractor Supply Company – Mansfield, OH 1973 1991 34,347 SF   3,311,537 3,311,537 3,311,537    
9.05 Property   1 Dollar Tree – Linden, MI 2024 NAP 9,870 SF   1,324,036 1,324,036 1,324,036    
9.06 Property   1 Dollar Tree – Midland, MI 2024 NAP 9,828 SF   1,117,336 1,117,336 1,117,336    
9.07 Property   1 Dollar Tree – Millbrook, AL 2024 NAP 10,076 SF   1,112,036 1,112,036 1,112,036    
9.08 Property   1 Dollar General Plus – Farmington, NM 2024 NAP 10,640 SF   1,090,836 1,090,836 1,090,836    
9.09 Property   1 Dollar Tree – Tuscaloosa, AL 2024 NAP 10,000 SF   1,045,786 1,045,786 1,045,786    
9.10 Property   1 Dollar General Plus – Benton Harbor, MI 2024 NAP 10,640 SF   984,836 984,836 984,836    
9.11 Property   1 Sherwin Williams – Kansas City, KS 1988 2024 5,640 SF   979,537 979,537 979,537    
10 Loan   1 Rockaway Hotel and Spa 2020 NAP 61 Rooms 471,311.48 28,750,000 28,750,000 28,750,000 7.47500%  
11 Loan   6 Wechsler Multifamily Portfolio Various Various 365 Units 78,082.19 28,500,000 28,500,000 28,500,000 6.75000%  
11.01 Property   1 Hunter's Pond Apartments 1987 NAP 76 Units   8,258,200 8,258,200 8,258,200    
11.02 Property   1 Woodwind Apartments 1984 NAP 95 Units   7,637,300 7,637,300 7,637,300    
11.03 Property   1 Crossings At Bellbrook Villas 2003 2023 70 Units   4,532,700 4,532,700 4,532,700    
11.04 Property   1 Jefferson Place Villas 2002 NAP 48 Units   3,290,800 3,290,800 3,290,800    
11.05 Property   1 Deer Creek Crossing 1999 2024 46 Units   2,856,200 2,856,200 2,856,200    
11.06 Property   1 Country Squire Villas 1987 2024 30 Units   1,924,800 1,924,800 1,924,800    
12 Loan   1 Maritime Hotel 1969 2003; 2012-2014 126 Rooms 206,349.21 26,000,000 26,000,000 26,000,000 5.66700%  
13 Loan   10 Radius at Harbor Bay Various Various 643,220 SF 329.33 25,000,000 24,979,960 23,451,486 6.12600%  
13.01 Property   1 1420 Harbor Bay Parkway 1986 Various 121,216 SF   3,533,047 3,530,215 3,314,208    
13.02 Property   1 1351 Harbor Bay Parkway 1984 Various 97,980 SF   3,407,465 3,404,733 3,196,405    
13.03 Property   1 1451 Harbor Bay Parkway 1984 Various 86,055 SF   2,992,663 2,990,264 2,807,296    
13.04 Property   1 1640 South Loop Road 1996 2021-2022 51,780 SF   2,778,031 2,775,805 2,605,959    
13.05 Property   1 1650 Harbor Bay Parkway 2001 2019-2024 67,537 SF   2,770,420 2,768,200 2,598,819    
13.06 Property   1 1600 Harbor Bay Parkway 2001 2019-2024 62,696 SF   2,717,143 2,714,965 2,548,842    
13.07 Property   1 1350 South Loop Road 1987 2022 43,645 SF   2,396,718 2,394,797 2,248,264    
13.08 Property   1 1321 Harbor Bay Parkway 1984 Various 50,177 SF   1,745,213 1,743,814 1,637,113    
13.09 Property   1 1501 Harbor Bay Parkway 1985 2021 33,817 SF   1,674,430 1,673,088 1,570,715    
13.10 Property   1 1411 Harbor Bay Parkway 1984 Various 28,317 SF   984,869 984,080 923,866    
14 Loan   1 SpringHill Suites Bloomington 2014 2023 158 Rooms 155,063.29 24,500,000 24,500,000 23,653,639 7.65100%  
15 Loan   1 100 Ceramic Tile Drive 1989 2021 378,692 SF 52.81 20,000,000 20,000,000 20,000,000 6.84000%  
16 Loan   1 Courtyard Fredericksburg Historic District 2009 NAP 98 Rooms 158,163.27 15,500,000 15,500,000 15,500,000 6.81100%  
17 Loan   1 US Storage Centers - Chatsworth 1974 2024 89,655 SF 168.42 15,100,000 15,100,000 15,100,000 6.23400%  
18 Loan   1 1114 Madison Avenue 1938 NAP 6,684 SF 2,244.17 15,000,000 15,000,000 15,000,000 7.05500%  
19 Loan   1 Silverado Self Storage 2000 NAP 102,641 SF 122.76 12,600,000 12,600,000 12,600,000 6.90500%  
20 Loan   1 321 Starr Street 1931 2017 28,874 SF 432.92 12,500,000 12,500,000 12,500,000 7.46000%  
21 Loan   1 Zoe Lofts 2021 NAP 60 Units 195,833.33 11,750,000 11,750,000 11,750,000 6.87800%  
22 Loan   1 310 Greenwich Ave 1917 2013 15,180 SF 757.58 11,500,000 11,500,000 11,500,000 6.74000%  
23 Loan   1 CLC Spaces Storage Little Rock 2018 NAP 69,551 SF 126.53 8,800,000 8,800,000 8,800,000 6.82600%  
24 Loan   1 Cedar Creek MHC 1980 NAP 197 Pads 40,355.33 7,950,000 7,950,000 7,950,000 7.16800%  
25 Loan   1 Carriage House 1965 NAP 104 Units 62,500.00 6,500,000 6,500,000 6,500,000 6.80700%  
26 Loan   1 Riverside Estates 1964 NAP 46 Pads 95,760.87 4,405,000 4,405,000 4,405,000 6.05000%  
27 Loan   1 US Storage Centers - Stanton 1999 NAP 68,374 SF 48.26 3,300,000 3,300,000 3,300,000 5.96100%  
28 Loan   1 US Storage Centers - Cerritos 1988 NAP 60,476 SF 51.26 3,100,000 3,100,000 3,100,000 6.13400%  
29 Loan   1 61 Thompson Street Apartments 2023 NAP 10 Units 306,500.00 3,065,000 3,065,000 3,065,000 6.76200%  
30 Loan   1 Baumgartner Road Self-Storage 1971 NAP 88,028 SF 34.08 3,000,000 3,000,000 3,000,000 7.22000%  
31 Loan   1 US Storage Centers - Irwindale 1988 NAP 35,252 SF 68.08 2,400,000 2,400,000 2,400,000 6.13400%  

 

 A-1-3 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Net Mortgage Rate % Monthly Debt Service (P&I) ($) Monthly Debt Service (IO) ($) Annual Debt Service (P&I) ($) Annual Debt Service (IO) ($) Amortization Type ARD Loan
 (Yes / No)		 Interest
Accrual
Method		 Original
Interest-Only
 Period (Mos.)
                           
1 Loan   1 The Spiral   NAP 341,534.63 NAP 4,098,415.56 Interest Only No Actual/360 60
2 Loan   1 Gateway Center North   NAP 423,961.44 NAP 5,087,537.28 Interest Only No Actual/360 60
3 Loan   1 The Plaza at Walnut Creek   NAP 409,740.38 NAP 4,916,884.56 Interest Only No Actual/360 60
4 Loan   1 Storage Depot - Virginia Beach   NAP 289,359.66 NAP 3,472,315.92 Interest Only No Actual/360 60
5 Loan   5 AHIP Hotel Portfolio   NAP 277,205.67 NAP 3,326,468.04 Interest Only No Actual/360 60
5.01 Property   1 Residence Inn Neptune                  
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills                  
5.03 Property   1 Hilton Garden Inn Milford                  
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center                  
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township                  
6 Loan   1 Green Caye Village   NAP 216,870.83 NAP 2,602,449.96 Interest Only No Actual/360 60
7 Loan   1 Sheraton Imperial Raleigh Durham   NAP 209,368.06 NAP 2,512,416.72 Interest Only No Actual/360 60
8 Loan   1 Crowne Plaza North Augusta   NAP 191,044.55 NAP 2,292,534.60 Interest Only No Actual/360 60
9 Loan   11 ExchangeRight Net Leased Portfolio #69   NAP 148,410.54 NAP 1,780,926.48 Interest Only No Actual/360 60
9.01 Property   1 Kroger – Zionsville, IN                  
9.02 Property   1 Tractor Supply Company – Tucson, AZ                  
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC                  
9.04 Property   1 Tractor Supply Company – Mansfield, OH                  
9.05 Property   1 Dollar Tree – Linden, MI                  
9.06 Property   1 Dollar Tree – Midland, MI                  
9.07 Property   1 Dollar Tree – Millbrook, AL                  
9.08 Property   1 Dollar General Plus – Farmington, NM                  
9.09 Property   1 Dollar Tree – Tuscaloosa, AL                  
9.10 Property   1 Dollar General Plus – Benton Harbor, MI                  
9.11 Property   1 Sherwin Williams – Kansas City, KS                  
10 Loan   1 Rockaway Hotel and Spa   NAP 181,575.88 NAP 2,178,910.56 Interest Only No Actual/360 60
11 Loan   6 Wechsler Multifamily Portfolio   NAP 162,539.06 NAP 1,950,468.72 Interest Only No Actual/360 60
11.01 Property   1 Hunter's Pond Apartments                  
11.02 Property   1 Woodwind Apartments                  
11.03 Property   1 Crossings At Bellbrook Villas                  
11.04 Property   1 Jefferson Place Villas                  
11.05 Property   1 Deer Creek Crossing                  
11.06 Property   1 Country Squire Villas                  
12 Loan   1 Maritime Hotel   NAP 124,490.35 NAP 1,493,884.20 Interest Only No Actual/360 60
13 Loan   10 Radius at Harbor Bay   151,918.80 NAP 1,823,025.60 NAP Amortizing Balloon No Actual/360 0
13.01 Property   1 1420 Harbor Bay Parkway                  
13.02 Property   1 1351 Harbor Bay Parkway                  
13.03 Property   1 1451 Harbor Bay Parkway                  
13.04 Property   1 1640 South Loop Road                  
13.05 Property   1 1650 Harbor Bay Parkway                  
13.06 Property   1 1600 Harbor Bay Parkway                  
13.07 Property   1 1350 South Loop Road                  
13.08 Property   1 1321 Harbor Bay Parkway                  
13.09 Property   1 1501 Harbor Bay Parkway                  
13.10 Property   1 1411 Harbor Bay Parkway                  
14 Loan   1 SpringHill Suites Bloomington   173,847.88 158,377.47 2,086,174.56 1,900,529.64 Interest Only, Amortizing Balloon No Actual/360 12
15 Loan   1 100 Ceramic Tile Drive   NAP 115,583.33 NAP 1,386,999.96 Interest Only No Actual/360 60
16 Loan   1 Courtyard Fredericksburg Historic District   NAP 89,197.30 NAP 1,070,367.60 Interest Only No Actual/360 60
17 Loan   1 US Storage Centers - Chatsworth   NAP 79,534.01 NAP 954,408.12 Interest Only No Actual/360 60
18 Loan   1 1114 Madison Avenue   NAP 89,412.33 NAP 1,072,947.96 Interest Only No Actual/360 60
19 Loan   1 Silverado Self Storage   NAP 73,509.48 NAP 882,113.76 Interest Only No Actual/360 60
20 Loan   1 321 Starr Street   NAP 78,787.62 NAP 945,451.44 Interest Only No Actual/360 60
21 Loan   1 Zoe Lofts   NAP 68,282.46 NAP 819,389.52 Interest Only No Actual/360 60
22 Loan   1 310 Greenwich Ave   NAP 65,488.77 NAP 785,865.24 Interest Only No Actual/360 60
23 Loan   1 CLC Spaces Storage Little Rock   NAP 50,752.57 NAP 609,030.84 Interest Only No Actual/360 60
24 Loan   1 Cedar Creek MHC   NAP 48,147.56 NAP 577,770.72 Interest Only No Actual/360 60
25 Loan   1 Carriage House   NAP 37,383.35 NAP 448,600.20 Interest Only No Actual/360 60
26 Loan   1 Riverside Estates   NAP 22,516.99 NAP 270,203.88 Interest Only No Actual/360 60
27 Loan   1 US Storage Centers - Stanton   NAP 16,620.43 NAP 199,445.16 Interest Only No Actual/360 60
28 Loan   1 US Storage Centers - Cerritos   NAP 16,066.25 NAP 192,795.00 Interest Only No Actual/360 60
29 Loan   1 61 Thompson Street Apartments   NAP 17,511.15 NAP 210,133.80 Interest Only No Actual/360 60
30 Loan   1 Baumgartner Road Self-Storage   NAP 18,300.69 NAP 219,608.28 Interest Only No Actual/360 60
31 Loan   1 US Storage Centers - Irwindale   NAP 12,438.39 NAP 149,260.68 Interest Only No Actual/360 60

 

 A-1-4 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Remaining Interest-Only Period (Mos.) Original Term
To Maturity /
ARD (Mos.)		 Remaining Term
To Maturity /
ARD (Mos.)		 Original Amortization
Term (Mos.)		 Remaining Amortization
 Term (Mos.)		 Origination
Date		 Seasoning
(Mos.)		 Payment
Due Date		 First
Payment Date		 First P&I
Payment Date		 Maturity Date or Anticipated
Repayment Date
                               
1 Loan   1 The Spiral 59 60 59 0 0 1/9/2025 1 9 2/9/2025 NAP 1/9/2030
2 Loan   1 Gateway Center North 57 60 57 0 0 10/22/2024 3 6 12/6/2024 NAP 11/6/2029
3 Loan   1 The Plaza at Walnut Creek 60 60 60 0 0 1/22/2025 0 11 3/11/2025 NAP 2/11/2030
4 Loan   1 Storage Depot - Virginia Beach 59 60 59 0 0 12/5/2024 1 1 2/1/2025 NAP 1/1/2030
5 Loan   5 AHIP Hotel Portfolio 60 60 60 0 0 1/24/2025 0 6 3/6/2025 NAP 2/6/2030
5.01 Property   1 Residence Inn Neptune                      
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills                      
5.03 Property   1 Hilton Garden Inn Milford                      
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center                      
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township                      
6 Loan   1 Green Caye Village 60 60 60 0 0 1/14/2025 0 11 3/11/2025 NAP 2/11/2030
7 Loan   1 Sheraton Imperial Raleigh Durham 60 60 60 0 0 1/9/2025 0 1 3/1/2025 NAP 2/1/2030
8 Loan   1 Crowne Plaza North Augusta 58 60 58 0 0 11/20/2024 2 1 1/1/2025 NAP 12/1/2029
9 Loan   11 ExchangeRight Net Leased Portfolio #69 60 60 60 0 0 1/14/2025 0 1 3/1/2025 NAP 2/1/2030
9.01 Property   1 Kroger – Zionsville, IN                      
9.02 Property   1 Tractor Supply Company – Tucson, AZ                      
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC                      
9.04 Property   1 Tractor Supply Company – Mansfield, OH                      
9.05 Property   1 Dollar Tree – Linden, MI                      
9.06 Property   1 Dollar Tree – Midland, MI                      
9.07 Property   1 Dollar Tree – Millbrook, AL                      
9.08 Property   1 Dollar General Plus – Farmington, NM                      
9.09 Property   1 Dollar Tree – Tuscaloosa, AL                      
9.10 Property   1 Dollar General Plus – Benton Harbor, MI                      
9.11 Property   1 Sherwin Williams – Kansas City, KS                      
10 Loan   1 Rockaway Hotel and Spa 59 60 59 0 0 12/23/2024 1 1 2/1/2025 NAP 1/1/2030
11 Loan   6 Wechsler Multifamily Portfolio 58 60 58 0 0 11/27/2024 2 1 1/1/2025 NAP 12/1/2029
11.01 Property   1 Hunter's Pond Apartments                      
11.02 Property   1 Woodwind Apartments                      
11.03 Property   1 Crossings At Bellbrook Villas                      
11.04 Property   1 Jefferson Place Villas                      
11.05 Property   1 Deer Creek Crossing                      
11.06 Property   1 Country Squire Villas                      
12 Loan   1 Maritime Hotel 59 60 59 0 0 12/4/2024 1 1 2/1/2025 NAP 1/1/2030
13 Loan   10 Radius at Harbor Bay 0 60 59 360 359 12/30/2024 1 11 2/11/2025 2/11/2025 1/11/2030
13.01 Property   1 1420 Harbor Bay Parkway                      
13.02 Property   1 1351 Harbor Bay Parkway                      
13.03 Property   1 1451 Harbor Bay Parkway                      
13.04 Property   1 1640 South Loop Road                      
13.05 Property   1 1650 Harbor Bay Parkway                      
13.06 Property   1 1600 Harbor Bay Parkway                      
13.07 Property   1 1350 South Loop Road                      
13.08 Property   1 1321 Harbor Bay Parkway                      
13.09 Property   1 1501 Harbor Bay Parkway                      
13.10 Property   1 1411 Harbor Bay Parkway                      
14 Loan   1 SpringHill Suites Bloomington 12 60 60 360 360 1/24/2025 0 5 3/5/2025 3/5/2026 2/5/2030
15 Loan   1 100 Ceramic Tile Drive 59 60 59 0 0 12/18/2024 1 1 2/1/2025 NAP 1/1/2030
16 Loan   1 Courtyard Fredericksburg Historic District 59 60 59 0 0 12/30/2024 1 1 2/1/2025 NAP 1/1/2030
17 Loan   1 US Storage Centers - Chatsworth 58 60 58 0 0 11/20/2024 2 1 1/1/2025 NAP 12/1/2029
18 Loan   1 1114 Madison Avenue 59 60 59 0 0 12/11/2024 1 1 2/1/2025 NAP 1/1/2030
19 Loan   1 Silverado Self Storage 60 60 60 0 0 1/7/2025 0 1 3/1/2025 NAP 2/1/2030
20 Loan   1 321 Starr Street 60 60 60 0 0 1/23/2025 0 1 3/1/2025 NAP 2/1/2030
21 Loan   1 Zoe Lofts 59 60 59 0 0 1/3/2025 1 11 2/11/2025 NAP 1/11/2030
22 Loan   1 310 Greenwich Ave 59 60 59 0 0 12/23/2024 1 1 2/1/2025 NAP 1/1/2030
23 Loan   1 CLC Spaces Storage Little Rock 60 60 60 0 0 1/14/2025 0 11 3/11/2025 NAP 2/11/2030
24 Loan   1 Cedar Creek MHC 59 60 59 0 0 12/31/2024 1 1 2/1/2025 NAP 1/1/2030
25 Loan   1 Carriage House 58 60 58 0 0 11/22/2024 2 1 1/1/2025 NAP 12/1/2029
26 Loan   1 Riverside Estates 59 60 59 0 0 12/30/2024 1 1 2/1/2025 NAP 1/1/2030
27 Loan   1 US Storage Centers - Stanton 59 60 59 0 0 12/3/2024 1 1 2/1/2025 NAP 1/1/2030
28 Loan   1 US Storage Centers - Cerritos 58 60 58 0 0 11/20/2024 2 1 1/1/2025 NAP 12/1/2029
29 Loan   1 61 Thompson Street Apartments 54 60 54 0 0 7/31/2024 6 1 9/1/2024 NAP 8/1/2029
30 Loan   1 Baumgartner Road Self-Storage 59 60 59 0 0 12/30/2024 1 1 2/1/2025 NAP 1/1/2030
31 Loan   1 US Storage Centers - Irwindale 58 60 58 0 0 11/20/2024 2 1 1/1/2025 NAP 12/1/2029

 

 A-1-5 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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
                         
1 Loan   1 The Spiral NAP 0 0 L(25),D(28),O(7) 162,051,278 89,927,973 72,123,305 11/30/2024
2 Loan   1 Gateway Center North NAP 5 0 L(23),YM1(4),DorYM1(26),O(7) 35,451,392 9,908,655 25,542,737 8/31/2024
3 Loan   1 The Plaza at Walnut Creek NAP 0 0 L(24),D(29),O(7) 21,251,584 5,916,275 15,335,309 9/19/2024
4 Loan   1 Storage Depot - Virginia Beach NAP 0 4 L(25),D(28),O(7) 5,859,401 1,797,077 4,062,324 10/31/2024
5 Loan   5 AHIP Hotel Portfolio NAP 0 0 L(24),D(30),O(6) 21,634,146 15,049,037 6,585,109 10/31/2024
5.01 Property   1 Residence Inn Neptune         5,020,419 3,223,752 1,796,667 10/31/2024
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills         5,295,639 3,400,408 1,895,231 10/31/2024
5.03 Property   1 Hilton Garden Inn Milford         4,490,720 3,531,099 959,621 10/31/2024
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center         3,785,783 2,444,990 1,340,792 10/31/2024
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township         3,041,585 2,448,788 592,797 10/31/2024
6 Loan   1 Green Caye Village NAP 0 0 L(24),YM1(29),O(7) 7,278,345 4,124,846 3,153,499 10/31/2024
7 Loan   1 Sheraton Imperial Raleigh Durham NAP 0 0 L(24),D(29),O(7) 20,416,063 14,991,673 5,424,390 11/30/2024
8 Loan   1 Crowne Plaza North Augusta NAP 0 0 L(26),D(28),O(6) 12,828,400 8,104,518 4,723,882 10/31/2024
9 Loan   11 ExchangeRight Net Leased Portfolio #69 NAP 5 5 L(24),D(29),O(7) NAV NAV NAV NAV
9.01 Property   1 Kroger – Zionsville, IN         NAV NAV NAV NAV
9.02 Property   1 Tractor Supply Company – Tucson, AZ         NAV NAV NAV NAV
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC         NAV NAV NAV NAV
9.04 Property   1 Tractor Supply Company – Mansfield, OH         NAV NAV NAV NAV
9.05 Property   1 Dollar Tree – Linden, MI         NAV NAV NAV NAV
9.06 Property   1 Dollar Tree – Midland, MI         NAV NAV NAV NAV
9.07 Property   1 Dollar Tree – Millbrook, AL         NAV NAV NAV NAV
9.08 Property   1 Dollar General Plus – Farmington, NM         NAV NAV NAV NAV
9.09 Property   1 Dollar Tree – Tuscaloosa, AL         NAV NAV NAV NAV
9.10 Property   1 Dollar General Plus – Benton Harbor, MI         NAV NAV NAV NAV
9.11 Property   1 Sherwin Williams – Kansas City, KS         NAV NAV NAV NAV
10 Loan   1 Rockaway Hotel and Spa NAP 5 5 L(25),D(31),O(4) 17,019,086 12,503,223 4,515,863 10/31/2024
11 Loan   6 Wechsler Multifamily Portfolio NAP 0 5 L(23),YM1(3),DorYM1(27),O(7) 4,287,904 1,505,142 2,782,762 8/31/2024
11.01 Property   1 Hunter's Pond Apartments         1,138,188 390,613 747,575 8/31/2024
11.02 Property   1 Woodwind Apartments         1,200,482 422,552 777,930 8/31/2024
11.03 Property   1 Crossings At Bellbrook Villas         718,903 212,400 506,503 8/31/2024
11.04 Property   1 Jefferson Place Villas         499,779 194,900 304,879 8/31/2024
11.05 Property   1 Deer Creek Crossing         460,725 168,837 291,888 8/31/2024
11.06 Property   1 Country Squire Villas         269,827 115,839 153,987 8/31/2024
12 Loan   1 Maritime Hotel NAP 0 4 L(25),YM1(28),O(7) 18,154,064 10,201,681 7,952,383 10/31/2024
13 Loan   10 Radius at Harbor Bay NAP 0 0 L(25),D(28),O(7) 26,278,366 8,248,974 18,029,392 9/30/2024
13.01 Property   1 1420 Harbor Bay Parkway         3,531,144 1,396,737 2,134,406 9/30/2024
13.02 Property   1 1351 Harbor Bay Parkway         3,768,563 894,368 2,874,196 9/30/2024
13.03 Property   1 1451 Harbor Bay Parkway         3,225,446 722,947 2,502,499 9/30/2024
13.04 Property   1 1640 South Loop Road         3,757,964 923,973 2,833,991 9/30/2024
13.05 Property   1 1650 Harbor Bay Parkway         2,148,459 1,270,668 877,791 9/30/2024
13.06 Property   1 1600 Harbor Bay Parkway         2,724,116 1,230,116 1,494,000 9/30/2024
13.07 Property   1 1350 South Loop Road         3,074,854 412,534 2,662,320 9/30/2024
13.08 Property   1 1321 Harbor Bay Parkway         1,991,465 514,913 1,476,552 9/30/2024
13.09 Property   1 1501 Harbor Bay Parkway         934,722 579,935 354,787 9/30/2024
13.10 Property   1 1411 Harbor Bay Parkway         1,121,633 302,784 818,849 9/30/2024
14 Loan   1 SpringHill Suites Bloomington NAP 0 0 L(24),D(30),O(6) 7,668,645 4,122,283 3,546,362 11/30/2024
15 Loan   1 100 Ceramic Tile Drive NAP 5 5 L(25),D(28),O(7) NAV NAV NAV NAV
16 Loan   1 Courtyard Fredericksburg Historic District NAP 5 4 L(25),D(28),O(7) 5,919,869 3,769,556 2,150,313 11/30/2024
17 Loan   1 US Storage Centers - Chatsworth NAP 5 4 L(26),D(27),O(7) 2,360,945 598,166 1,762,780 9/30/2024
18 Loan   1 1114 Madison Avenue NAP 0 0 L(25),YM1(29),O(6) 1,995,364 707,246 1,288,118 8/31/2024
19 Loan   1 Silverado Self Storage NAP 5 5 L(24),D(29),O(7) 1,671,174 384,908 1,286,266 9/30/2024
20 Loan   1 321 Starr Street NAP 0 0 L(24),D(33),O(3) 1,754,385 387,415 1,366,971 11/30/2024
21 Loan   1 Zoe Lofts NAP 0 0 L(25),D(31),O(4) 2,274,952 1,029,098 1,245,854 10/31/2024
22 Loan   1 310 Greenwich Ave NAP 0 5 L(25),D(31),O(4) 2,071,304 227,176 1,844,128 9/30/2024
23 Loan   1 CLC Spaces Storage Little Rock NAP 0 0 L(24),D(32),O(4) 1,220,827 336,784 884,043 9/30/2024
24 Loan   1 Cedar Creek MHC NAP 5 4 L(25),YM1(28),O(7) 1,189,815 385,294 804,521 10/31/2024
25 Loan   1 Carriage House NAP 0 0 L(25),YM1(29),O(6) 1,598,638 630,141 968,497 8/31/2024
26 Loan   1 Riverside Estates NAP 0 5 L(23),YM1(32),O(5) 533,314 226,001 307,313 11/30/2024
27 Loan   1 US Storage Centers - Stanton NAP 5 4 L(25),D(28),O(7) 1,843,677 402,753 1,440,924 9/30/2024
28 Loan   1 US Storage Centers - Cerritos NAP 5 4 L(26),D(27),O(7) 1,728,652 395,931 1,332,721 9/30/2024
29 Loan   1 61 Thompson Street Apartments NAP 5 4 L(30),D(23),O(7) NAV NAV NAV NAV
30 Loan   1 Baumgartner Road Self-Storage NAP 5 5 L(25),D(31),O(4) 503,977 179,356 324,621 10/31/2024
31 Loan   1 US Storage Centers - Irwindale NAP 5 4 L(26),D(27),O(7) 1,241,969 247,303 994,666 9/30/2024

 

 A-1-6 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Most Recent Description Second Most Recent EGI ($) Second Most
Recent Expenses ($)		 Second Most Recent NOI ($) Second Most Recent NOI Date Second Most Recent Description Third Most
Recent EGI ($)		 Third Most
Recent
Expenses ($)		 Third Most
Recent NOI ($)		 Third Most Recent NOI Date
                             
1 Loan   1 The Spiral T-12 NAV NAV NAV NAV NAV NAV NAV NAV NAV
2 Loan   1 Gateway Center North T-12 34,848,697 9,860,190 24,988,506 12/31/2023 T-12 34,479,241 9,936,749 24,542,492 12/31/2022
3 Loan   1 The Plaza at Walnut Creek T-9 Annualized 19,454,413 6,332,815 13,121,598 12/31/2023 T-12 15,486,413 5,610,838 9,875,575 12/31/2022
4 Loan   1 Storage Depot - Virginia Beach T-12 5,716,229 1,643,057 4,073,172 12/31/2023 T-12 5,413,117 1,374,471 4,038,646 12/31/2022
5 Loan   5 AHIP Hotel Portfolio T-12 18,287,330 13,353,823 4,933,508 12/31/2023 T-12 20,046,299 13,546,133 6,500,166 12/31/2022
5.01 Property   1 Residence Inn Neptune T-12 2,757,814 2,075,957 681,857 12/31/2023 T-12 4,616,610 2,864,467 1,752,142 12/31/2022
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills T-12 4,537,462 3,091,241 1,446,221 12/31/2023 T-12 4,561,984 2,903,465 1,658,520 12/31/2022
5.03 Property   1 Hilton Garden Inn Milford T-12 4,519,509 3,438,101 1,081,408 12/31/2023 T-12 4,729,899 3,446,598 1,283,301 12/31/2022
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center T-12 3,510,751 2,399,310 1,111,441 12/31/2023 T-12 3,385,686 2,169,078 1,216,608 12/31/2022
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township T-12 2,961,794 2,349,213 612,581 12/31/2023 T-12 2,752,119 2,162,525 589,594 12/31/2022
6 Loan   1 Green Caye Village T-12 6,924,960 3,641,692 3,283,268 12/31/2023 T-12 6,496,846 3,336,642 3,160,204 12/31/2022
7 Loan   1 Sheraton Imperial Raleigh Durham T-12 18,049,458 13,743,417 4,306,041 12/31/2023 T-12 11,663,086 9,316,711 2,346,375 12/31/2022
8 Loan   1 Crowne Plaza North Augusta T-12 11,426,122 7,613,771 3,812,351 12/31/2023 T-12 9,020,242 6,473,968 2,546,274 12/31/2022
9 Loan   11 ExchangeRight Net Leased Portfolio #69 NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.01 Property   1 Kroger – Zionsville, IN NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.02 Property   1 Tractor Supply Company – Tucson, AZ NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.04 Property   1 Tractor Supply Company – Mansfield, OH NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.05 Property   1 Dollar Tree – Linden, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.06 Property   1 Dollar Tree – Midland, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.07 Property   1 Dollar Tree – Millbrook, AL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.08 Property   1 Dollar General Plus – Farmington, NM NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.09 Property   1 Dollar Tree – Tuscaloosa, AL NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.10 Property   1 Dollar General Plus – Benton Harbor, MI NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
9.11 Property   1 Sherwin Williams – Kansas City, KS NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
10 Loan   1 Rockaway Hotel and Spa T-12 16,900,850 12,382,473 4,518,377 12/31/2023 T-12 15,747,263 12,500,359 3,246,904 12/31/2022
11 Loan   6 Wechsler Multifamily Portfolio T-12 3,985,851 1,539,963 2,445,889 12/31/2023 T-12 NAV NAV NAV NAV
11.01 Property   1 Hunter's Pond Apartments T-12 1,032,631 412,332 620,299 12/31/2023 T-12 NAV NAV NAV NAV
11.02 Property   1 Woodwind Apartments T-12 1,127,544 451,381 676,163 12/31/2023 T-12 NAV NAV NAV NAV
11.03 Property   1 Crossings At Bellbrook Villas T-12 667,812 214,631 453,181 12/31/2023 T-12 NAV NAV NAV NAV
11.04 Property   1 Jefferson Place Villas T-12 468,863 198,013 270,850 12/31/2023 T-12 NAV NAV NAV NAV
11.05 Property   1 Deer Creek Crossing T-12 442,669 158,625 284,044 12/31/2023 T-12 NAV NAV NAV NAV
11.06 Property   1 Country Squire Villas T-12 246,332 104,980 141,352 12/31/2023 T-12 NAV NAV NAV NAV
12 Loan   1 Maritime Hotel T-12 17,640,745 11,490,001 6,150,744 12/31/2023 T-12 17,189,713 10,616,965 6,572,748 12/31/2022
13 Loan   10 Radius at Harbor Bay T-12 20,168,014 8,005,660 12,162,354 12/31/2023 T-12 16,774,483 6,553,693 10,220,790 12/31/2022
13.01 Property   1 1420 Harbor Bay Parkway T-12 3,408,148 1,388,430 2,019,718 12/31/2023 T-12 3,796,855 1,221,250 2,575,604 12/31/2022
13.02 Property   1 1351 Harbor Bay Parkway T-12 3,705,963 998,863 2,707,099 12/31/2023 T-12 3,571,444 926,541 2,644,903 12/31/2022
13.03 Property   1 1451 Harbor Bay Parkway T-12 2,624,949 818,254 1,806,694 12/31/2023 T-12 3,054,256 1,090,965 1,963,291 12/31/2022
13.04 Property   1 1640 South Loop Road T-12 2,068,113 793,697 1,274,415 12/31/2023 T-12 122,576 298,418 (175,842) 12/31/2022
13.05 Property   1 1650 Harbor Bay Parkway T-12 2,171,107 1,176,095 995,012 12/31/2023 T-12 1,859,711 895,396 964,315 12/31/2022
13.06 Property   1 1600 Harbor Bay Parkway T-12 2,127,441 1,153,514 973,926 12/31/2023 T-12 1,576,253 929,791 646,462 12/31/2022
13.07 Property   1 1350 South Loop Road T-12 857,647 338,062 519,585 12/31/2023 T-12 (131,844) 314,933 (446,776) 12/31/2022
13.08 Property   1 1321 Harbor Bay Parkway T-12 2,003,460 588,306 1,415,154 12/31/2023 T-12 1,859,815 561,529 1,298,285 12/31/2022
13.09 Property   1 1501 Harbor Bay Parkway T-12 73,170 422,554 (349,384) 12/31/2023 T-12 NAV NAV NAV NAV
13.10 Property   1 1411 Harbor Bay Parkway T-12 1,128,017 327,883 800,134 12/31/2023 T-12 1,065,417 314,869 750,548 12/31/2022
14 Loan   1 SpringHill Suites Bloomington T-12 7,189,975 3,865,404 3,324,571 12/31/2023 T-12 6,288,067 3,615,750 2,672,317 12/31/2022
15 Loan   1 100 Ceramic Tile Drive NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
16 Loan   1 Courtyard Fredericksburg Historic District T-12 5,907,498 3,641,918 2,265,580 12/31/2023 T-12 5,739,500 3,476,648 2,262,852 12/31/2022
17 Loan   1 US Storage Centers - Chatsworth T-12 2,385,078 573,669 1,811,409 12/31/2023 T-12 2,334,503 552,929 1,781,574 12/31/2022
18 Loan   1 1114 Madison Avenue T-12 1,915,475 672,231 1,243,245 12/31/2023 T-12 1,742,086 623,702 1,118,384 12/31/2022
19 Loan   1 Silverado Self Storage T-12 1,646,033 417,222 1,228,811 12/31/2023 T-12 1,525,379 399,197 1,126,182 12/31/2022
20 Loan   1 321 Starr Street T-12 1,542,446 307,790 1,234,657 12/31/2023 T-12 1,492,310 511,811 980,499 12/31/2022
21 Loan   1 Zoe Lofts T-12 1,873,827 1,060,953 812,874 12/31/2023 T-12 1,798,974 877,114 921,860 12/31/2022
22 Loan   1 310 Greenwich Ave T-12 2,026,750 224,679 1,802,071 12/31/2023 T-12 1,985,112 237,817 1,747,295 12/31/2022
23 Loan   1 CLC Spaces Storage Little Rock T-12 1,150,697 343,296 807,177 12/31/2023 T-12 1,065,765 280,232 785,373 12/31/2022
24 Loan   1 Cedar Creek MHC T-12 834,867 327,654 507,213 12/31/2023 T-12 NAV NAV NAV NAV
25 Loan   1 Carriage House T-12 1,525,768 646,156 879,612 12/31/2023 T-12 1,496,869 591,229 905,640 12/31/2022
26 Loan   1 Riverside Estates T-12 472,215 231,061 241,154 12/31/2023 T-12 379,143 156,349 222,794 1/1/2023
27 Loan   1 US Storage Centers - Stanton T-12 1,866,756 407,813 1,458,944 12/31/2023 T-12 1,725,773 394,251 1,331,521 12/31/2022
28 Loan   1 US Storage Centers - Cerritos T-12 1,691,004 382,604 1,308,400 12/31/2023 T-12 1,607,646 372,565 1,235,081 12/31/2022
29 Loan   1 61 Thompson Street Apartments NAV NAV NAV NAV NAV NAV NAV NAV NAV NAV
30 Loan   1 Baumgartner Road Self-Storage T-12 485,689 236,516 249,173 12/31/2023 T-12 479,939 173,806 306,133 12/31/2022
31 Loan   1 US Storage Centers - Irwindale T-12 1,187,757 244,622 943,135 12/31/2023 T-12 1,137,298 244,901 892,397 12/31/2022

 

 A-1-7 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Third Most Recent Description Underwritten Economic Occupancy (%) Underwritten
EGI ($)		 Underwritten
Expenses ($)		 Underwritten Net
 Operating Income ($)		 Underwritten Replacement /
FF&E Reserve ($)		 Underwritten
TI / LC ($)		 Underwritten
Net Cash Flow ($)		 Underwritten
NOI DSCR (x)		 Underwritten
NCF DSCR (x)
                             
1 Loan   1 The Spiral NAV 94.1% 331,268,656 94,482,658 236,785,998 568,869 5,688,686 230,528,443 2.04 1.99
2 Loan   1 Gateway Center North T-12 94.7% 35,640,597 10,159,122 25,481,475 71,801 478,672 24,931,003 1.23 1.20
3 Loan   1 The Plaza at Walnut Creek T-12 92.6% 24,869,719 7,150,306 17,719,413 88,218 355,740 17,275,455 2.73 2.66
4 Loan   1 Storage Depot - Virginia Beach T-12 87.8% 5,976,239 1,649,363 4,326,876 29,190 0 4,297,686 1.25 1.24
5 Loan   5 AHIP Hotel Portfolio T-12 73.5% 21,694,169 14,918,807 6,775,362 867,767 0 5,907,595 2.04 1.78
5.01 Property   1 Residence Inn Neptune T-12 69.2% 5,008,313 3,130,781 1,877,532 200,333 0 1,677,199    
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills T-12 80.0% 5,278,416 3,419,116 1,859,300 211,137 0 1,648,164    
5.03 Property   1 Hilton Garden Inn Milford T-12 69.2% 4,591,841 3,473,452 1,118,390 183,674 0 934,716    
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center T-12 75.0% 3,778,213 2,438,765 1,339,448 151,129 0 1,188,319    
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township T-12 73.4% 3,037,387 2,456,694 580,693 121,495 0 459,198    
6 Loan   1 Green Caye Village T-12 90.0% 7,766,325 4,233,638 3,532,687 120,316 0 3,412,372 1.36 1.31
7 Loan   1 Sheraton Imperial Raleigh Durham T-12 69.6% 20,360,281 14,756,496 5,603,785 814,411 0 4,789,374 2.23 1.91
8 Loan   1 Crowne Plaza North Augusta T-12 63.0% 12,793,350 8,028,130 4,765,220 511,734 0 4,253,486 2.08 1.86
9 Loan   11 ExchangeRight Net Leased Portfolio #69 NAV 96.4% 3,364,006 100,920 3,263,086 33,628 579 3,228,879 1.83 1.81
9.01 Property   1 Kroger – Zionsville, IN NAV NAV NAV NAV NAV NAV NAV NAV    
9.02 Property   1 Tractor Supply Company – Tucson, AZ NAV NAV NAV NAV NAV NAV NAV NAV    
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC NAV NAV NAV NAV NAV NAV NAV NAV    
9.04 Property   1 Tractor Supply Company – Mansfield, OH NAV NAV NAV NAV NAV NAV NAV NAV    
9.05 Property   1 Dollar Tree – Linden, MI NAV NAV NAV NAV NAV NAV NAV NAV    
9.06 Property   1 Dollar Tree – Midland, MI NAV NAV NAV NAV NAV NAV NAV NAV    
9.07 Property   1 Dollar Tree – Millbrook, AL NAV NAV NAV NAV NAV NAV NAV NAV    
9.08 Property   1 Dollar General Plus – Farmington, NM NAV NAV NAV NAV NAV NAV NAV NAV    
9.09 Property   1 Dollar Tree – Tuscaloosa, AL NAV NAV NAV NAV NAV NAV NAV NAV    
9.10 Property   1 Dollar General Plus – Benton Harbor, MI NAV NAV NAV NAV NAV NAV NAV NAV    
9.11 Property   1 Sherwin Williams – Kansas City, KS NAV NAV NAV NAV NAV NAV NAV NAV    
10 Loan   1 Rockaway Hotel and Spa T-12 78.4% 16,972,585 13,157,163 3,815,422 678,903 0 3,136,519 1.75 1.44
11 Loan   6 Wechsler Multifamily Portfolio NAV 94.8% 4,436,927 1,567,439 2,869,488 96,646 0 2,772,842 1.47 1.42
11.01 Property   1 Hunter's Pond Apartments NAV 95.0% 1,194,651 392,900 801,751 19,152 0 782,599    
11.02 Property   1 Woodwind Apartments NAV 93.9% 1,249,766 422,865 826,901 25,650 0 801,251    
11.03 Property   1 Crossings At Bellbrook Villas NAV 95.0% 721,786 224,100 497,686 17,500 0 480,186    
11.04 Property   1 Jefferson Place Villas NAV 95.0% 510,549 202,357 308,191 13,872 0 294,319    
11.05 Property   1 Deer Creek Crossing NAV 95.0% 473,910 193,313 280,597 12,972 0 267,625    
11.06 Property   1 Country Squire Villas NAV 92.4% 286,265 131,903 154,362 7,500 0 146,862    
12 Loan   1 Maritime Hotel T-12 89.4% 18,001,268 12,291,132 5,710,136 720,051 0 4,990,085 3.82 3.34
13 Loan   10 Radius at Harbor Bay T-12 91.8% 31,472,463 8,711,242 22,761,221 128,644 193,220 22,439,357 1.47 1.45
13.01 Property   1 1420 Harbor Bay Parkway T-12 100.0% 5,665,044 1,439,747 4,225,296 24,243 36,413 4,164,640    
13.02 Property   1 1351 Harbor Bay Parkway T-12 100.0% 3,644,556 818,030 2,826,526 19,596 29,433 2,777,498    
13.03 Property   1 1451 Harbor Bay Parkway T-12 100.0% 3,166,367 683,852 2,482,514 17,211 25,850 2,439,453    
13.04 Property   1 1640 South Loop Road T-12 100.0% 4,366,904 1,121,878 3,245,026 10,356 15,554 3,219,116    
13.05 Property   1 1650 Harbor Bay Parkway T-12 63.7% 2,761,834 1,361,772 1,400,062 13,507 20,288 1,366,267    
13.06 Property   1 1600 Harbor Bay Parkway T-12 100.0% 4,056,861 1,364,159 2,692,701 12,539 18,834 2,661,328    
13.07 Property   1 1350 South Loop Road T-12 100.0% 3,424,308 596,664 2,827,643 8,729 13,111 2,805,804    
13.08 Property   1 1321 Harbor Bay Parkway T-12 100.0% 1,889,350 441,844 1,447,506 10,035 15,073 1,422,397    
13.09 Property   1 1501 Harbor Bay Parkway NAV 54.0% 1,405,047 607,990 797,057 6,763 10,158 780,135    
13.10 Property   1 1411 Harbor Bay Parkway T-12 100.0% 1,092,194 275,305 816,889 5,663 8,506 802,719    
14 Loan   1 SpringHill Suites Bloomington T-12 73.1% 7,647,693 4,040,765 3,606,928 305,908 0 3,301,021 1.73 1.58
15 Loan   1 100 Ceramic Tile Drive NAV 95.0% 2,814,759 495,821 2,318,938 37,869 110,375 2,170,694 1.67 1.57
16 Loan   1 Courtyard Fredericksburg Historic District T-12 81.6% 5,906,532 3,841,227 2,065,305 236,261 0 1,829,044 1.93 1.71
17 Loan   1 US Storage Centers - Chatsworth T-12 87.6% 2,360,946 534,668 1,826,278 13,448 0 1,812,830 1.91 1.90
18 Loan   1 1114 Madison Avenue T-12 95.0% 2,102,220 709,819 1,392,401 1,003 6,684 1,384,714 1.30 1.29
19 Loan   1 Silverado Self Storage T-12 95.0% 1,666,637 449,933 1,216,704 15,395 0 1,201,309 1.38 1.36
20 Loan   1 321 Starr Street T-12 95.0% 1,703,525 404,912 1,298,613 4,331 28,874 1,265,408 1.37 1.34
21 Loan   1 Zoe Lofts T-12 94.8% 2,142,570 1,047,685 1,094,885 15,000 29,195 1,050,690 1.34 1.28
22 Loan   1 310 Greenwich Ave T-12 95.0% 2,068,438 293,549 1,774,889 2,277 116,861 1,655,751 2.26 2.11
23 Loan   1 CLC Spaces Storage Little Rock T-12 94.0% 1,220,827 386,486 834,341 6,955 0 827,386 1.37 1.36
24 Loan   1 Cedar Creek MHC NAV 95.0% 1,242,461 371,407 871,054 9,850 0 861,204 1.51 1.49
25 Loan   1 Carriage House T-12 95.0% 1,661,900 664,852 997,048 22,625 0 974,423 2.22 2.17
26 Loan   1 Riverside Estates T-12 95.0% 606,401 251,673 354,728 2,300 0 352,428 1.31 1.30
27 Loan   1 US Storage Centers - Stanton T-12 87.8% 1,843,677 350,227 1,493,450 10,256 0 1,483,194 7.49 7.44
28 Loan   1 US Storage Centers - Cerritos T-12 85.8% 1,728,651 349,245 1,379,406 22,600 0 1,356,806 7.15 7.04
29 Loan   1 61 Thompson Street Apartments NAV 95.3% 359,704 100,611 259,093 2,500 0 256,593 1.23 1.22
30 Loan   1 Baumgartner Road Self-Storage T-12 94.5% 550,841 223,543 327,298 11,741 3,159 312,398 1.49 1.42
31 Loan   1 US Storage Centers - Irwindale T-12 82.4% 1,171,493 221,378 950,114 5,288 0 944,826 6.37 6.33

 

 A-1-8 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 (%)
                       
1 Loan   1 The Spiral 11.4% 11.1% 4,600,000,000 As Stabilized 12/1/2026 45.1% 45.1%
2 Loan   1 Gateway Center North 8.5% 8.3% 443,000,000 As Is 9/6/2024 67.7% 67.7%
3 Loan   1 The Plaza at Walnut Creek 18.2% 17.8% 162,500,000 As Is 12/4/2024 59.8% 59.8%
4 Loan   1 Storage Depot - Virginia Beach 8.4% 8.3% 76,800,000 As Is 10/8/2024 67.1% 67.1%
5 Loan   5 AHIP Hotel Portfolio 15.8% 13.7% 77,900,000 As Is Various 55.2% 55.2%
5.01 Property   1 Residence Inn Neptune     23,100,000 As Is 9/30/2024    
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills     19,600,000 As Is 9/26/2024    
5.03 Property   1 Hilton Garden Inn Milford     15,700,000 As Is 9/30/2024    
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center     12,600,000 As Is 10/2/2024    
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township     6,900,000 As Is 9/30/2024    
6 Loan   1 Green Caye Village 8.8% 8.5% 74,900,000 As Is 10/28/2024 53.4% 53.4%
7 Loan   1 Sheraton Imperial Raleigh Durham 16.0% 13.7% 54,000,000 As Is 11/25/2024 64.8% 64.8%
8 Loan   1 Crowne Plaza North Augusta 16.4% 14.7% 43,200,000 As Is 9/17/2024 67.1% 67.1%
9 Loan   11 ExchangeRight Net Leased Portfolio #69 11.3% 11.2% 54,530,000 As Is Various 53.0% 53.0%
9.01 Property   1 Kroger – Zionsville, IN     17,825,000 As Is 10/25/2024    
9.02 Property   1 Tractor Supply Company – Tucson, AZ     9,300,000 As Is 11/13/2024    
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC     6,700,000 As Is 8/22/2024    
9.04 Property   1 Tractor Supply Company – Mansfield, OH     6,250,000 As Is 10/15/2024    
9.05 Property   1 Dollar Tree – Linden, MI     2,500,000 As Is 10/16/2024    
9.06 Property   1 Dollar Tree – Midland, MI     2,110,000 As Is 10/16/2024    
9.07 Property   1 Dollar Tree – Millbrook, AL     2,100,000 As Is 10/12/2024    
9.08 Property   1 Dollar General Plus – Farmington, NM     2,060,000 As Is 10/10/2024    
9.09 Property   1 Dollar Tree – Tuscaloosa, AL     1,975,000 As Is 10/11/2024    
9.10 Property   1 Dollar General Plus – Benton Harbor, MI     1,860,000 As Is 10/16/2024    
9.11 Property   1 Sherwin Williams – Kansas City, KS     1,850,000 As Is 10/4/2024    
10 Loan   1 Rockaway Hotel and Spa 13.3% 10.9% 52,000,000 As Is 10/4/2024 55.3% 55.3%
11 Loan   6 Wechsler Multifamily Portfolio 10.1% 9.7% 45,900,000 As Is Various 62.1% 62.1%
11.01 Property   1 Hunter's Pond Apartments     12,300,000 As Is 9/12/2024    
11.02 Property   1 Woodwind Apartments     13,300,000 As Is 9/12/2024    
11.03 Property   1 Crossings At Bellbrook Villas     7,300,000 As Is 9/16/2024    
11.04 Property   1 Jefferson Place Villas     5,300,000 As Is 9/16/2024    
11.05 Property   1 Deer Creek Crossing     4,600,000 As Is 9/16/2024    
11.06 Property   1 Country Squire Villas     3,100,000 As Is 9/16/2024    
12 Loan   1 Maritime Hotel 22.0% 19.2% 75,000,000 As Is 9/11/2024 34.7% 34.7%
13 Loan   10 Radius at Harbor Bay 10.7% 10.6% 316,270,000 Various Various 67.0% 62.9%
13.01 Property   1 1420 Harbor Bay Parkway     46,420,000 Hypothetical As Stabilized 10/23/2024    
13.02 Property   1 1351 Harbor Bay Parkway     44,770,000 Hypothetical As Stabilized 10/23/2024    
13.03 Property   1 1451 Harbor Bay Parkway     39,320,000 Hypothetical As Stabilized 10/23/2024    
13.04 Property   1 1640 South Loop Road     36,500,000 As Is 10/21/2024    
13.05 Property   1 1650 Harbor Bay Parkway     29,600,000 As Is 10/21/2024    
13.06 Property   1 1600 Harbor Bay Parkway     35,700,000 Hypothetical As Complete/Stabilized 10/21/2024    
13.07 Property   1 1350 South Loop Road     31,490,000 As Is 10/23/2024    
13.08 Property   1 1321 Harbor Bay Parkway     22,930,000 Hypothetical As Stabilized 10/23/2024    
13.09 Property   1 1501 Harbor Bay Parkway     16,600,000 As Is 10/21/2024    
13.10 Property   1 1411 Harbor Bay Parkway     12,940,000 Hypothetical As Stabilized 10/23/2024    
14 Loan   1 SpringHill Suites Bloomington 14.7% 13.5% 40,500,000 As Is 12/10/2024 60.5% 58.4%
15 Loan   1 100 Ceramic Tile Drive 11.6% 10.9% 35,000,000 As Is 9/5/2024 57.1% 57.1%
16 Loan   1 Courtyard Fredericksburg Historic District 13.3% 11.8% 25,000,000 As Is 11/21/2024 62.0% 62.0%
17 Loan   1 US Storage Centers - Chatsworth 12.1% 12.0% 31,300,000 As Is 9/13/2024 48.2% 48.2%
18 Loan   1 1114 Madison Avenue 9.3% 9.2% 25,400,000 As Is 10/31/2024 59.1% 59.1%
19 Loan   1 Silverado Self Storage 9.7% 9.5% 21,800,000 As Is 10/30/2024 57.8% 57.8%
20 Loan   1 321 Starr Street 10.4% 10.1% 20,050,000 As Is (Including ICAP Tax Benefit) 11/25/2024 62.3% 62.3%
21 Loan   1 Zoe Lofts 9.3% 8.9% 25,800,000 As Is 9/19/2024 45.5% 45.5%
22 Loan   1 310 Greenwich Ave 15.4% 14.4% 23,200,000 As Is 11/4/2024 49.6% 49.6%
23 Loan   1 CLC Spaces Storage Little Rock 9.5% 9.4% 13,000,000 As Is 12/11/2024 67.7% 67.7%
24 Loan   1 Cedar Creek MHC 11.0% 10.8% 12,950,000 As Is 9/11/2024 61.4% 61.4%
25 Loan   1 Carriage House 15.3% 15.0% 14,900,000 As Is 10/18/2024 43.6% 43.6%
26 Loan   1 Riverside Estates 8.1% 8.0% 6,600,000 As Is 10/21/2024 66.7% 66.7%
27 Loan   1 US Storage Centers - Stanton 45.3% 44.9% 24,100,000 As Is 9/12/2024 13.7% 13.7%
28 Loan   1 US Storage Centers - Cerritos 44.5% 43.8% 22,800,000 As Is 9/12/2024 13.6% 13.6%
29 Loan   1 61 Thompson Street Apartments 8.5% 8.4% 4,700,000 As Is 6/27/2024 65.2% 65.2%
30 Loan   1 Baumgartner Road Self-Storage 10.9% 10.4% 5,080,000 As Is 10/25/2024 59.1% 59.1%
31 Loan   1 US Storage Centers - Irwindale 39.6% 39.4% 14,000,000 As Is 9/12/2024 17.1% 17.1%

 

 A-1-9 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Leased Occupancy (%) Occupancy
Date		 Single
Tenant (Y/N)		 Largest Tenant Largest
Tenant SF		 Largest
Tenant % of NRA		 Largest Tenant Lease Expiration Date
                       
1 Loan   1 The Spiral 93.8% 1/1/2025 No Pfizer Inc. 766,586 27.0% 8/31/2042
2 Loan   1 Gateway Center North 96.3% 9/3/2024 No JCPenney (Ground Lease) 122,473 20.4% 8/31/2034
3 Loan   1 The Plaza at Walnut Creek 92.7% 1/31/2025 No Merrill Lynch, Pierce, Fenner & Smith Incorporated 51,789 14.7% 5/31/2029
4 Loan   1 Storage Depot - Virginia Beach 89.8% 11/4/2024 NAP NAP NAP NAP NAP
5 Loan   5 AHIP Hotel Portfolio 73.2% 10/31/2024          
5.01 Property   1 Residence Inn Neptune 69.2% 10/31/2024 NAP NAP NAP NAP NAP
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills 80.0% 10/31/2024 NAP NAP NAP NAP NAP
5.03 Property   1 Hilton Garden Inn Milford 67.9% 10/31/2024 NAP NAP NAP NAP NAP
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center 75.0% 10/31/2024 NAP NAP NAP NAP NAP
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township 73.4% 10/31/2024 NAP NAP NAP NAP NAP
6 Loan   1 Green Caye Village 89.4% 12/23/2024 NAP NAP NAP NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham 69.6% 11/30/2024 NAP NAP NAP NAP NAP
8 Loan   1 Crowne Plaza North Augusta 63.0% 10/31/2024 NAP NAP NAP NAP NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69 100.0% 2/1/2025          
9.01 Property   1 Kroger – Zionsville, IN 100.0% 2/1/2025 Yes Kroger 65,182 100.0% 4/30/2037
9.02 Property   1 Tractor Supply Company – Tucson, AZ 100.0% 2/1/2025 Yes Tractor Supply 38,869 100.0% 8/31/2044
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC 100.0% 2/1/2025 Yes Tractor Supply 19,097 100.0% 9/30/2044
9.04 Property   1 Tractor Supply Company – Mansfield, OH 100.0% 2/1/2025 Yes Tractor Supply 34,347 100.0% 10/31/2044
9.05 Property   1 Dollar Tree – Linden, MI 100.0% 2/1/2025 Yes Dollar Tree 9,870 100.0% 2/28/2035
9.06 Property   1 Dollar Tree – Midland, MI 100.0% 2/1/2025 Yes Dollar Tree 9,828 100.0% 2/28/2035
9.07 Property   1 Dollar Tree – Millbrook, AL 100.0% 2/1/2025 Yes Dollar Tree 10,076 100.0% 6/30/2034
9.08 Property   1 Dollar General Plus – Farmington, NM 100.0% 2/1/2025 Yes Dollar General Plus 10,640 100.0% 10/31/2039
9.09 Property   1 Dollar Tree – Tuscaloosa, AL 100.0% 2/1/2025 Yes Dollar Tree 10,000 100.0% 9/30/2034
9.10 Property   1 Dollar General Plus – Benton Harbor, MI 100.0% 2/1/2025 Yes Dollar General Plus 10,640 100.0% 9/30/2039
9.11 Property   1 Sherwin Williams – Kansas City, KS 100.0% 2/1/2025 Yes Sherwin-Williams 5,640 100.0% 11/30/2034
10 Loan   1 Rockaway Hotel and Spa 78.4% 10/31/2024 NAP NAP NAP NAP NAP
11 Loan   6 Wechsler Multifamily Portfolio 95.9% 10/11/2024          
11.01 Property   1 Hunter's Pond Apartments 96.1% 10/11/2024 NAP NAP NAP NAP NAP
11.02 Property   1 Woodwind Apartments 93.7% 10/11/2024 NAP NAP NAP NAP NAP
11.03 Property   1 Crossings At Bellbrook Villas 98.6% 10/11/2024 NAP NAP NAP NAP NAP
11.04 Property   1 Jefferson Place Villas 95.8% 10/11/2024 NAP NAP NAP NAP NAP
11.05 Property   1 Deer Creek Crossing 97.8% 10/11/2024 NAP NAP NAP NAP NAP
11.06 Property   1 Country Squire Villas 93.3% 10/11/2024 NAP NAP NAP NAP NAP
12 Loan   1 Maritime Hotel 89.4% 10/31/2024 NAP NAP NAP NAP NAP
13 Loan   10 Radius at Harbor Bay 93.9% Various          
13.01 Property   1 1420 Harbor Bay Parkway 100.0% 2/11/2025 Yes Abbott Diabetes Care, Inc 121,216 100.0% 12/31/2029
13.02 Property   1 1351 Harbor Bay Parkway 100.0% 2/11/2025 Yes Penumbra, Inc. 97,980 100.0% 12/31/2036
13.03 Property   1 1451 Harbor Bay Parkway 100.0% 2/11/2025 Yes Penumbra, Inc. 86,055 100.0% 12/31/2036
13.04 Property   1 1640 South Loop Road 100.0% 11/26/2024 No AllCells, LLC 25,865 50.0% 11/30/2033
13.05 Property   1 1650 Harbor Bay Parkway 67.1% 11/26/2024 No Bay Area Disruptor 28,488 42.2% 9/30/2037
13.06 Property   1 1600 Harbor Bay Parkway 100.0% 11/26/2024 No Infinimmune, Inc 9,828 15.7% 7/31/2029
13.07 Property   1 1350 South Loop Road 100.0% 2/11/2025 Yes Vivani Medical, Inc. 43,645 100.0% 9/30/2033
13.08 Property   1 1321 Harbor Bay Parkway 100.0% 2/11/2025 Yes Penumbra, Inc. 50,177 100.0% 12/31/2036
13.09 Property   1 1501 Harbor Bay Parkway 49.8% 10/16/2024 No Rubi Laboratories, Inc. 16,844 49.8% 1/14/2032
13.10 Property   1 1411 Harbor Bay Parkway 100.0% 2/11/2025 Yes Penumbra, Inc. 28,317 100.0% 12/31/2036
14 Loan   1 SpringHill Suites Bloomington 73.1% 11/30/2024 NAP NAP NAP NAP NAP
15 Loan   1 100 Ceramic Tile Drive 100.0% 2/1/2025 Yes Unix Packaging 378,692 100.0% 12/31/2038
16 Loan   1 Courtyard Fredericksburg Historic District 81.6% 11/30/2024 NAP NAP NAP NAP NAP
17 Loan   1 US Storage Centers - Chatsworth 91.9% 10/31/2024 NAP NAP NAP NAP NAP
18 Loan   1 1114 Madison Avenue 100.0% 12/1/2024 No ORA Space 1,794 26.8% 9/30/2031
19 Loan   1 Silverado Self Storage 96.6% 9/30/2024 NAP NAP NAP NAP NAP
20 Loan   1 321 Starr Street 96.5% 10/21/2024 No MetroRock 10,825 37.5% 7/30/2028
21 Loan   1 Zoe Lofts 95.0% 12/16/2024 NAP NAP NAP NAP NAP
22 Loan   1 310 Greenwich Ave 100.0% 2/1/2025 Yes Restoration Hardware 15,180 100.0% 8/31/2027
23 Loan   1 CLC Spaces Storage Little Rock 96.0% 10/31/2024 NAP NAP NAP NAP NAP
24 Loan   1 Cedar Creek MHC 99.5% 11/12/2024 NAP NAP NAP NAP NAP
25 Loan   1 Carriage House 98.1% 11/1/2024 NAP NAP NAP NAP NAP
26 Loan   1 Riverside Estates 97.8% 11/27/2024 NAP NAP NAP NAP NAP
27 Loan   1 US Storage Centers - Stanton 90.2% 10/31/2024 NAP NAP NAP NAP NAP
28 Loan   1 US Storage Centers - Cerritos 86.8% 9/30/2024 NAP NAP NAP NAP NAP
29 Loan   1 61 Thompson Street Apartments 100.0% 7/1/2024 NAP NAP NAP NAP NAP
30 Loan   1 Baumgartner Road Self-Storage 97.7% 11/16/2024 NAP NAP NAP NAP NAP
31 Loan   1 US Storage Centers - Irwindale 92.5% 9/30/2024 NAP NAP NAP NAP NAP

 

 A-1-10 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Second Largest Tenant Second Largest Tenant SF Second Largest Tenant % of NRA Second Largest Tenant Lease Expiration Date Third Largest Tenant
                   
1 Loan   1 The Spiral Debevoise & Plimpton LLP 531,211 18.7% 10/31/2042 TPG Global, L.L.C
2 Loan   1 Gateway Center North ShopRite 89,774 14.9% 10/31/2034 Burlington Coat Factory
3 Loan   1 The Plaza at Walnut Creek Factory Mutual Insurance Company (FM Global) 37,652 10.7% 3/31/2026 Morgan Stanley Smith Barney Financing LLC
4 Loan   1 Storage Depot - Virginia Beach NAP NAP NAP NAP NAP
5 Loan   5 AHIP Hotel Portfolio          
5.01 Property   1 Residence Inn Neptune NAP NAP NAP NAP NAP
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills NAP NAP NAP NAP NAP
5.03 Property   1 Hilton Garden Inn Milford NAP NAP NAP NAP NAP
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center NAP NAP NAP NAP NAP
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township NAP NAP NAP NAP NAP
6 Loan   1 Green Caye Village NAP NAP NAP NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham NAP NAP NAP NAP NAP
8 Loan   1 Crowne Plaza North Augusta NAP NAP NAP NAP NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69          
9.01 Property   1 Kroger – Zionsville, IN NAP NAP NAP NAP NAP
9.02 Property   1 Tractor Supply Company – Tucson, AZ NAP NAP NAP NAP NAP
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC NAP NAP NAP NAP NAP
9.04 Property   1 Tractor Supply Company – Mansfield, OH NAP NAP NAP NAP NAP
9.05 Property   1 Dollar Tree – Linden, MI NAP NAP NAP NAP NAP
9.06 Property   1 Dollar Tree – Midland, MI NAP NAP NAP NAP NAP
9.07 Property   1 Dollar Tree – Millbrook, AL NAP NAP NAP NAP NAP
9.08 Property   1 Dollar General Plus – Farmington, NM NAP NAP NAP NAP NAP
9.09 Property   1 Dollar Tree – Tuscaloosa, AL NAP NAP NAP NAP NAP
9.10 Property   1 Dollar General Plus – Benton Harbor, MI NAP NAP NAP NAP NAP
9.11 Property   1 Sherwin Williams – Kansas City, KS NAP NAP NAP NAP NAP
10 Loan   1 Rockaway Hotel and Spa NAP NAP NAP NAP NAP
11 Loan   6 Wechsler Multifamily Portfolio          
11.01 Property   1 Hunter's Pond Apartments NAP NAP NAP NAP NAP
11.02 Property   1 Woodwind Apartments NAP NAP NAP NAP NAP
11.03 Property   1 Crossings At Bellbrook Villas NAP NAP NAP NAP NAP
11.04 Property   1 Jefferson Place Villas NAP NAP NAP NAP NAP
11.05 Property   1 Deer Creek Crossing NAP NAP NAP NAP NAP
11.06 Property   1 Country Squire Villas NAP NAP NAP NAP NAP
12 Loan   1 Maritime Hotel NAP NAP NAP NAP NAP
13 Loan   10 Radius at Harbor Bay          
13.01 Property   1 1420 Harbor Bay Parkway NAP NAP NAP NAP NAP
13.02 Property   1 1351 Harbor Bay Parkway NAP NAP NAP NAP NAP
13.03 Property   1 1451 Harbor Bay Parkway NAP NAP NAP NAP NAP
13.04 Property   1 1640 South Loop Road Apertor Pharmaceuticals, Inc. 13,590 26.2% 5/31/2031 IQ Biosciences
13.05 Property   1 1650 Harbor Bay Parkway SEIU United Service Workers West 16,829 24.9% 5/31/2028 NAP
13.06 Property   1 1600 Harbor Bay Parkway Demetrix, Inc 9,696 15.5% 2/28/2025 Ensigna Biosystems, Inc.
13.07 Property   1 1350 South Loop Road NAP NAP NAP NAP NAP
13.08 Property   1 1321 Harbor Bay Parkway NAP NAP NAP NAP NAP
13.09 Property   1 1501 Harbor Bay Parkway J Peach, LLC DBA Café Jolie 1 0.0% 7/31/2028 NAP
13.10 Property   1 1411 Harbor Bay Parkway NAP NAP NAP NAP NAP
14 Loan   1 SpringHill Suites Bloomington NAP NAP NAP NAP NAP
15 Loan   1 100 Ceramic Tile Drive NAP NAP NAP NAP NAP
16 Loan   1 Courtyard Fredericksburg Historic District NAP NAP NAP NAP NAP
17 Loan   1 US Storage Centers - Chatsworth NAP NAP NAP NAP NAP
18 Loan   1 1114 Madison Avenue Mykonian House 1,680 25.1% 9/30/2032 Gentile's Fine Foods
19 Loan   1 Silverado Self Storage NAP NAP NAP NAP NAP
20 Loan   1 321 Starr Street Vacations Bar 9,744 33.7% 2/28/2033 Tong
21 Loan   1 Zoe Lofts NAP NAP NAP NAP NAP
22 Loan   1 310 Greenwich Ave NAP NAP NAP NAP NAP
23 Loan   1 CLC Spaces Storage Little Rock NAP NAP NAP NAP NAP
24 Loan   1 Cedar Creek MHC NAP NAP NAP NAP NAP
25 Loan   1 Carriage House NAP NAP NAP NAP NAP
26 Loan   1 Riverside Estates NAP NAP NAP NAP NAP
27 Loan   1 US Storage Centers - Stanton NAP NAP NAP NAP NAP
28 Loan   1 US Storage Centers - Cerritos NAP NAP NAP NAP NAP
29 Loan   1 61 Thompson Street Apartments NAP NAP NAP NAP NAP
30 Loan   1 Baumgartner Road Self-Storage NAP NAP NAP NAP NAP
31 Loan   1 US Storage Centers - Irwindale NAP NAP NAP NAP NAP

 

 A-1-11 

 

BANK5 2025-5YR13
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
                         
1 Loan   1 The Spiral 302,432 10.6% 7/31/2041 HSBC Bank USA, National Association 301,260 10.6% 4/30/2045 AllianceBernstein L.P.
2 Loan   1 Gateway Center North 73,864 12.3% 2/28/2030 P.C. Richard & Son 33,593 5.6% 1/31/2027 T.J.Maxx
3 Loan   1 The Plaza at Walnut Creek 32,933 9.3% 1/31/2028 Miller Starr Regalia 26,076 7.4% 2/28/2030 Umpqua Bank
4 Loan   1 Storage Depot - Virginia Beach NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   5 AHIP Hotel Portfolio                
5.01 Property   1 Residence Inn Neptune NAP NAP NAP NAP NAP NAP NAP NAP
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills NAP NAP NAP NAP NAP NAP NAP NAP
5.03 Property   1 Hilton Garden Inn Milford NAP NAP NAP NAP NAP NAP NAP NAP
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center NAP NAP NAP NAP NAP NAP NAP NAP
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township NAP NAP NAP NAP NAP NAP NAP NAP
6 Loan   1 Green Caye Village NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Crowne Plaza North Augusta NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69                
9.01 Property   1 Kroger – Zionsville, IN NAP NAP NAP NAP NAP NAP NAP NAP
9.02 Property   1 Tractor Supply Company – Tucson, AZ NAP NAP NAP NAP NAP NAP NAP NAP
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC NAP NAP NAP NAP NAP NAP NAP NAP
9.04 Property   1 Tractor Supply Company – Mansfield, OH NAP NAP NAP NAP NAP NAP NAP NAP
9.05 Property   1 Dollar Tree – Linden, MI NAP NAP NAP NAP NAP NAP NAP NAP
9.06 Property   1 Dollar Tree – Midland, MI NAP NAP NAP NAP NAP NAP NAP NAP
9.07 Property   1 Dollar Tree – Millbrook, AL NAP NAP NAP NAP NAP NAP NAP NAP
9.08 Property   1 Dollar General Plus – Farmington, NM NAP NAP NAP NAP NAP NAP NAP NAP
9.09 Property   1 Dollar Tree – Tuscaloosa, AL NAP NAP NAP NAP NAP NAP NAP NAP
9.10 Property   1 Dollar General Plus – Benton Harbor, MI NAP NAP NAP NAP NAP NAP NAP NAP
9.11 Property   1 Sherwin Williams – Kansas City, KS NAP NAP NAP NAP NAP NAP NAP NAP
10 Loan   1 Rockaway Hotel and Spa NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   6 Wechsler Multifamily Portfolio                
11.01 Property   1 Hunter's Pond Apartments NAP NAP NAP NAP NAP NAP NAP NAP
11.02 Property   1 Woodwind Apartments NAP NAP NAP NAP NAP NAP NAP NAP
11.03 Property   1 Crossings At Bellbrook Villas NAP NAP NAP NAP NAP NAP NAP NAP
11.04 Property   1 Jefferson Place Villas NAP NAP NAP NAP NAP NAP NAP NAP
11.05 Property   1 Deer Creek Crossing NAP NAP NAP NAP NAP NAP NAP NAP
11.06 Property   1 Country Squire Villas NAP NAP NAP NAP NAP NAP NAP NAP
12 Loan   1 Maritime Hotel NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   10 Radius at Harbor Bay                
13.01 Property   1 1420 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP NAP
13.02 Property   1 1351 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP NAP
13.03 Property   1 1451 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP NAP
13.04 Property   1 1640 South Loop Road 12,325 23.8% 10/31/2031 NAP NAP NAP NAP NAP
13.05 Property   1 1650 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP NAP
13.06 Property   1 1600 Harbor Bay Parkway 9,466 15.1% 2/29/2032 La Clinica de La Raza, Inc. 8,571 13.7% 9/30/2025 Novvi, LLC
13.07 Property   1 1350 South Loop Road NAP NAP NAP NAP NAP NAP NAP NAP
13.08 Property   1 1321 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP NAP
13.09 Property   1 1501 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP NAP
13.10 Property   1 1411 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP NAP
14 Loan   1 SpringHill Suites Bloomington NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 100 Ceramic Tile Drive NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Courtyard Fredericksburg Historic District NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 US Storage Centers - Chatsworth NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 1114 Madison Avenue 1,175 17.6% 10/31/2028 Little Eric Shoes 900 13.5% 8/31/2028 Madison Apothecary
19 Loan   1 Silverado Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 321 Starr Street 2,195 7.6% 3/14/2029 Empanada City 1,000 3.5% 3/6/2029 FootDRx
21 Loan   1 Zoe Lofts NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 310 Greenwich Ave NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 CLC Spaces Storage Little Rock NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Cedar Creek MHC NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Carriage House NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Riverside Estates NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 US Storage Centers - Stanton NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 US Storage Centers - Cerritos NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 61 Thompson Street Apartments NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Baumgartner Road Self-Storage NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 US Storage Centers - Irwindale NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-12 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 Engineering
Report Date		 Seismic
Report Date		 PML or SEL (%) Flood Zone Ownership
Interest		 Ground Lease Expiration Date
                               
1 Loan   1 The Spiral 166,525 5.9% 12/31/2044 11/18/2024 NAP 11/25/2024 NAP NAP No Fee NAP
2 Loan   1 Gateway Center North 32,960 5.5% 8/31/2029 9/19/2024 NAP 9/11/2024 NAP NAP No Fee NAP
3 Loan   1 The Plaza at Walnut Creek 13,644 3.9% 9/30/2027 10/4/2024 NAP 10/18/2024 10/2/2024 15% No Fee NAP
4 Loan   1 Storage Depot - Virginia Beach NAP NAP NAP 11/19/2024 NAP 11/1/2024 NAP NAP No Fee NAP
5 Loan   5 AHIP Hotel Portfolio                      
5.01 Property   1 Residence Inn Neptune NAP NAP NAP 10/17/2024 NAP 10/18/2024 NAP NAP No Fee NAP
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills NAP NAP NAP 10/17/2024 NAP 10/18/2024 NAP NAP No Fee NAP
5.03 Property   1 Hilton Garden Inn Milford NAP NAP NAP 10/18/2024 NAP 10/17/2024 NAP NAP No Fee NAP
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center NAP NAP NAP 10/18/2024 NAP 10/18/2024 NAP NAP No Fee NAP
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township NAP NAP NAP 10/18/2024 NAP 10/18/2024 NAP NAP No Fee NAP
6 Loan   1 Green Caye Village NAP NAP NAP 12/16/2024 NAP 11/8/2024 NAP NAP Yes - AE Fee NAP
7 Loan   1 Sheraton Imperial Raleigh Durham NAP NAP NAP 11/27/2024 NAP 11/27/2024 NAP NAP No Fee NAP
8 Loan   1 Crowne Plaza North Augusta NAP NAP NAP 9/27/2024 NAP 7/23/2024 NAP NAP Yes - AE Fee NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69                      
9.01 Property   1 Kroger – Zionsville, IN NAP NAP NAP 11/6/2024 NAP 11/6/2024 NAP NAP No Fee NAP
9.02 Property   1 Tractor Supply Company – Tucson, AZ NAP NAP NAP 11/19/2024 NAP 11/19/2024 NAP NAP No Fee NAP
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC NAP NAP NAP 8/6/2024 NAP 8/6/2024 NAP NAP No Fee NAP
9.04 Property   1 Tractor Supply Company – Mansfield, OH NAP NAP NAP 8/6/2024 NAP 8/5/2024 NAP NAP No Fee NAP
9.05 Property   1 Dollar Tree – Linden, MI NAP NAP NAP 9/17/2024 NAP 9/17/2024 NAP NAP No Fee NAP
9.06 Property   1 Dollar Tree – Midland, MI NAP NAP NAP 10/3/2024 NAP 10/3/2024 NAP NAP No Fee NAP
9.07 Property   1 Dollar Tree – Millbrook, AL NAP NAP NAP 10/4/2024 NAP 10/4/2024 NAP NAP No Fee NAP
9.08 Property   1 Dollar General Plus – Farmington, NM NAP NAP NAP 11/4/2024 NAP 11/4/2024 NAP NAP No Fee NAP
9.09 Property   1 Dollar Tree – Tuscaloosa, AL NAP NAP NAP 10/11/2024 NAP 10/11/2024 NAP NAP No Fee NAP
9.10 Property   1 Dollar General Plus – Benton Harbor, MI NAP NAP NAP 10/7/2024 NAP 10/7/2024 NAP NAP No Fee NAP
9.11 Property   1 Sherwin Williams – Kansas City, KS NAP NAP NAP 10/3/2024 NAP 10/30/2024 NAP NAP No Fee NAP
10 Loan   1 Rockaway Hotel and Spa NAP NAP NAP 11/12/2024 NAP 11/12/2024 NAP NAP Yes - AE Fee NAP
11 Loan   6 Wechsler Multifamily Portfolio                      
11.01 Property   1 Hunter's Pond Apartments NAP NAP NAP 10/4/2024 NAP 9/25/2024 NAP NAP No Fee NAP
11.02 Property   1 Woodwind Apartments NAP NAP NAP 10/7/2024 NAP 9/25/2024 NAP NAP No Fee NAP
11.03 Property   1 Crossings At Bellbrook Villas NAP NAP NAP 10/8/2024 NAP 9/26/2024 NAP NAP Yes - AE Fee NAP
11.04 Property   1 Jefferson Place Villas NAP NAP NAP 10/8/2024 NAP 9/26/2024 NAP NAP No Fee NAP
11.05 Property   1 Deer Creek Crossing NAP NAP NAP 10/4/2024 NAP 9/26/2024 NAP NAP No Fee NAP
11.06 Property   1 Country Squire Villas NAP NAP NAP 10/3/2024 NAP 9/26/2024 NAP NAP No Fee NAP
12 Loan   1 Maritime Hotel NAP NAP NAP 10/3/2024 NAP 10/3/2024 NAP NAP No Fee NAP
13 Loan   10 Radius at Harbor Bay                      
13.01 Property   1 1420 Harbor Bay Parkway NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 17% No Fee NAP
13.02 Property   1 1351 Harbor Bay Parkway NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 17% No Fee NAP
13.03 Property   1 1451 Harbor Bay Parkway NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 18% No Fee NAP
13.04 Property   1 1640 South Loop Road NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 16% No Fee NAP
13.05 Property   1 1650 Harbor Bay Parkway NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 13% No Fee NAP
13.06 Property   1 1600 Harbor Bay Parkway 7,193 11.5% 2/28/2027 10/16/2024 NAP 10/16/2024 10/16/2024 13% No Fee NAP
13.07 Property   1 1350 South Loop Road NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 14% No Fee NAP
13.08 Property   1 1321 Harbor Bay Parkway NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 16% No Fee NAP
13.09 Property   1 1501 Harbor Bay Parkway NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 17% No Fee NAP
13.10 Property   1 1411 Harbor Bay Parkway NAP NAP NAP 10/16/2024 NAP 10/16/2024 10/16/2024 18% No Fee NAP
14 Loan   1 SpringHill Suites Bloomington NAP NAP NAP 12/20/2024 NAP 12/20/2024 NAP NAP No Fee NAP
15 Loan   1 100 Ceramic Tile Drive NAP NAP NAP 6/24/2024 NAP 6/21/2024 NAP NAP No Fee NAP
16 Loan   1 Courtyard Fredericksburg Historic District NAP NAP NAP 12/5/2024 NAP 12/5/2024 NAP NAP No Fee NAP
17 Loan   1 US Storage Centers - Chatsworth NAP NAP NAP 9/25/2024 NAP 9/24/2024 9/23/2024 14% No Fee NAP
18 Loan   1 1114 Madison Avenue 635 9.5% 11/30/2031 10/31/2024 NAP 10/28/2024 NAP NAP No Fee NAP
19 Loan   1 Silverado Self Storage NAP NAP NAP 10/30/2024 NAP 10/30/2024 10/30/2024 12% No Fee NAP
20 Loan   1 321 Starr Street 860 3.0% 1/31/2028 12/4/2024 NAP 12/3/2024 NAP NAP No Fee NAP
21 Loan   1 Zoe Lofts NAP NAP NAP 10/17/2024 NAP 10/17/2024 10/17/2024 10% No Fee NAP
22 Loan   1 310 Greenwich Ave NAP NAP NAP 11/22/2024 NAP 11/22/2024 NAP NAP No Fee NAP
23 Loan   1 CLC Spaces Storage Little Rock NAP NAP NAP 11/26/2024 NAP 11/26/2024 NAP NAP No Fee NAP
24 Loan   1 Cedar Creek MHC NAP NAP NAP 9/18/2024 NAP 9/18/2024 NAP NAP Yes - AE Fee NAP
25 Loan   1 Carriage House NAP NAP NAP 10/21/2024 NAP 10/22/2024 NAP NAP No Fee NAP
26 Loan   1 Riverside Estates NAP NAP NAP 10/29/2024 NAP 10/29/2024 NAP NAP Yes - AE Fee NAP
27 Loan   1 US Storage Centers - Stanton NAP NAP NAP 9/30/2024 NAP 9/30/2024 9/26/2024 10% No Fee NAP
28 Loan   1 US Storage Centers - Cerritos NAP NAP NAP 9/30/2024 NAP 9/30/2024 9/26/2024 12% No Fee NAP
29 Loan   1 61 Thompson Street Apartments NAP NAP NAP 7/15/2024 NAP 7/15/2024 NAP NAP No Fee NAP
30 Loan   1 Baumgartner Road Self-Storage NAP NAP NAP 10/14/2024 NAP 10/14/2024 NAP NAP No Fee NAP
31 Loan   1 US Storage Centers - Irwindale NAP NAP NAP 9/30/2024 NAP 9/30/2024 9/26/2024 8% No Fee NAP

 

 A-1-13 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)		 Upfront Insurance
Reserve ($)		 Monthly Insurance Reserve ($) Upfront Replacement /
PIP Reserve ($)
                         
1 Loan   1 The Spiral NAP NAP NAP 0 Springing 0 Springing 0
2 Loan   1 Gateway Center North NAP NAP NAP 0 Springing 0 Springing 0
3 Loan   1 The Plaza at Walnut Creek NAP NAP NAP 0 77,188 0 Springing 0
4 Loan   1 Storage Depot - Virginia Beach NAP NAP NAP 93,433 46,716 0 Springing 0
5 Loan   5 AHIP Hotel Portfolio       82,821 65,747 335,263 Springing 83,560
5.01 Property   1 Residence Inn Neptune NAP NAP NAP          
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills NAP NAP NAP          
5.03 Property   1 Hilton Garden Inn Milford NAP NAP NAP          
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center NAP NAP NAP          
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township NAP NAP NAP          
6 Loan   1 Green Caye Village NAP NAP NAP 64,109 64,109 187,068 93,534 0
7 Loan   1 Sheraton Imperial Raleigh Durham NAP NAP NAP 117,571 58,786 0 Springing 0
8 Loan   1 Crowne Plaza North Augusta NAP NAP NAP 100 23,421 0 Springing 100
9 Loan   11 ExchangeRight Net Leased Portfolio #69       13,470 13,470 0 Springing 20,330
9.01 Property   1 Kroger – Zionsville, IN NAP NAP NAP          
9.02 Property   1 Tractor Supply Company – Tucson, AZ NAP NAP NAP          
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC NAP NAP NAP          
9.04 Property   1 Tractor Supply Company – Mansfield, OH NAP NAP NAP          
9.05 Property   1 Dollar Tree – Linden, MI NAP NAP NAP          
9.06 Property   1 Dollar Tree – Midland, MI NAP NAP NAP          
9.07 Property   1 Dollar Tree – Millbrook, AL NAP NAP NAP          
9.08 Property   1 Dollar General Plus – Farmington, NM NAP NAP NAP          
9.09 Property   1 Dollar Tree – Tuscaloosa, AL NAP NAP NAP          
9.10 Property   1 Dollar General Plus – Benton Harbor, MI NAP NAP NAP          
9.11 Property   1 Sherwin Williams – Kansas City, KS NAP NAP NAP          
10 Loan   1 Rockaway Hotel and Spa NAP NAP NAP 0 25,820 0 50,173 0
11 Loan   6 Wechsler Multifamily Portfolio       38,170 19,085 88,438 12,634 0
11.01 Property   1 Hunter's Pond Apartments NAP NAP NAP          
11.02 Property   1 Woodwind Apartments NAP NAP NAP          
11.03 Property   1 Crossings At Bellbrook Villas NAP NAP NAP          
11.04 Property   1 Jefferson Place Villas NAP NAP NAP          
11.05 Property   1 Deer Creek Crossing NAP NAP NAP          
11.06 Property   1 Country Squire Villas NAP NAP NAP          
12 Loan   1 Maritime Hotel NAP NAP NAP 0 Springing 0 Springing 0
13 Loan   10 Radius at Harbor Bay       1,000,744 250,186 0 Springing 0
13.01 Property   1 1420 Harbor Bay Parkway NAP NAP NAP          
13.02 Property   1 1351 Harbor Bay Parkway NAP NAP NAP          
13.03 Property   1 1451 Harbor Bay Parkway NAP NAP NAP          
13.04 Property   1 1640 South Loop Road NAP NAP NAP          
13.05 Property   1 1650 Harbor Bay Parkway NAP NAP NAP          
13.06 Property   1 1600 Harbor Bay Parkway NAP NAP NAP          
13.07 Property   1 1350 South Loop Road NAP NAP NAP          
13.08 Property   1 1321 Harbor Bay Parkway NAP NAP NAP          
13.09 Property   1 1501 Harbor Bay Parkway NAP NAP NAP          
13.10 Property   1 1411 Harbor Bay Parkway NAP NAP NAP          
14 Loan   1 SpringHill Suites Bloomington NAP NAP NAP 107,771 26,943 0 Springing 100
15 Loan   1 100 Ceramic Tile Drive NAP NAP NAP 22,885 4,577 0 Springing 0
16 Loan   1 Courtyard Fredericksburg Historic District NAP NAP NAP 13,927 13,927 0 Springing 0
17 Loan   1 US Storage Centers - Chatsworth NAP NAP NAP 60,918 20,306 0 Springing 0
18 Loan   1 1114 Madison Avenue NAP NAP NAP 75,000 40,077 1,797 898 84
19 Loan   1 Silverado Self Storage NAP NAP NAP 21,507 7,169 9,684 2,421 0
20 Loan   1 321 Starr Street NAP NAP NAP 8,864 4,432 33,801 3,705 361
21 Loan   1 Zoe Lofts NAP NAP NAP 75,748 18,937 0 Springing 0
22 Loan   1 310 Greenwich Ave NAP NAP NAP 19,870 19,870 0 Springing 0
23 Loan   1 CLC Spaces Storage Little Rock NAP NAP NAP 35,890 7,178 9,903 3,301 0
24 Loan   1 Cedar Creek MHC NAP NAP NAP 4,828 1,368 1,865 933 0
25 Loan   1 Carriage House NAP NAP NAP 115,110 20,702 48,421 4,402 1,885
26 Loan   1 Riverside Estates NAP NAP NAP 12,527 6,263 10,865 2,716 0
27 Loan   1 US Storage Centers - Stanton NAP NAP NAP 21,305 5,326 0 Springing 0
28 Loan   1 US Storage Centers - Cerritos NAP NAP NAP 21,837 7,279 0 Springing 0
29 Loan   1 61 Thompson Street Apartments NAP NAP NAP 18,462 6,154 3,579 1,193 0
30 Loan   1 Baumgartner Road Self-Storage NAP NAP NAP 16,618 8,309 4,246 2,123 48,200
31 Loan   1 US Storage Centers - Irwindale NAP NAP NAP 5,973 1,991 0 Springing 0

 

 A-1-14 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Monthly
Replacement /
FF&E Reserve ($)		 Replacement
Reserve Caps ($)
             
1 Loan   1 The Spiral Springing 853,308
2 Loan   1 Gateway Center North Springing 143,599
3 Loan   1 The Plaza at Walnut Creek 7,352 0
4 Loan   1 Storage Depot - Virginia Beach 2,433 0
5 Loan   5 AHIP Hotel Portfolio 5.0% of Gross Rents for the 2 months prior to the payment date or such higher amount as required by the applicable Franchise Agreement 0
5.01 Property   1 Residence Inn Neptune    
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills    
5.03 Property   1 Hilton Garden Inn Milford    
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center    
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township    
6 Loan   1 Green Caye Village 10,026 0
7 Loan   1 Sheraton Imperial Raleigh Durham 67,868 0
8 Loan   1 Crowne Plaza North Augusta 4% of gross rents for the calendar month two months prior 0
9 Loan   11 ExchangeRight Net Leased Portfolio #69 Springing 0
9.01 Property   1 Kroger – Zionsville, IN    
9.02 Property   1 Tractor Supply Company – Tucson, AZ    
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC    
9.04 Property   1 Tractor Supply Company – Mansfield, OH    
9.05 Property   1 Dollar Tree – Linden, MI    
9.06 Property   1 Dollar Tree – Midland, MI    
9.07 Property   1 Dollar Tree – Millbrook, AL    
9.08 Property   1 Dollar General Plus – Farmington, NM    
9.09 Property   1 Dollar Tree – Tuscaloosa, AL    
9.10 Property   1 Dollar General Plus – Benton Harbor, MI    
9.11 Property   1 Sherwin Williams – Kansas City, KS    
10 Loan   1 Rockaway Hotel and Spa 56,575 0
11 Loan   6 Wechsler Multifamily Portfolio 8,060 0
11.01 Property   1 Hunter's Pond Apartments    
11.02 Property   1 Woodwind Apartments    
11.03 Property   1 Crossings At Bellbrook Villas    
11.04 Property   1 Jefferson Place Villas    
11.05 Property   1 Deer Creek Crossing    
11.06 Property   1 Country Squire Villas    
12 Loan   1 Maritime Hotel Springing 0
13 Loan   10 Radius at Harbor Bay 10,721 385,932
13.01 Property   1 1420 Harbor Bay Parkway    
13.02 Property   1 1351 Harbor Bay Parkway    
13.03 Property   1 1451 Harbor Bay Parkway    
13.04 Property   1 1640 South Loop Road    
13.05 Property   1 1650 Harbor Bay Parkway    
13.06 Property   1 1600 Harbor Bay Parkway    
13.07 Property   1 1350 South Loop Road    
13.08 Property   1 1321 Harbor Bay Parkway    
13.09 Property   1 1501 Harbor Bay Parkway    
13.10 Property   1 1411 Harbor Bay Parkway    
14 Loan   1 SpringHill Suites Bloomington 4% of gross rents plus operating income for the calendar month two months prior 0
15 Loan   1 100 Ceramic Tile Drive 3,156 0
16 Loan   1 Courtyard Fredericksburg Historic District 19,688 0
17 Loan   1 US Storage Centers - Chatsworth 1,121 40,344
18 Loan   1 1114 Madison Avenue 84 3,008
19 Loan   1 Silverado Self Storage 1,283 0
20 Loan   1 321 Starr Street 361 0
21 Loan   1 Zoe Lofts 1,250 45,000
22 Loan   1 310 Greenwich Ave 0 0
23 Loan   1 CLC Spaces Storage Little Rock 580 0
24 Loan   1 Cedar Creek MHC 821 29,550
25 Loan   1 Carriage House 1,885 0
26 Loan   1 Riverside Estates 188 0
27 Loan   1 US Storage Centers - Stanton 855 30,768
28 Loan   1 US Storage Centers - Cerritos 756 27,216
29 Loan   1 61 Thompson Street Apartments 208 0
30 Loan   1 Baumgartner Road Self-Storage 978 Springing
31 Loan   1 US Storage Centers - Irwindale 441 15,864

 

 A-1-15 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 ($)
                       
1 Loan   1 The Spiral 0 Springing $150.00 per rentable square foot of the applicable Lease Sweep Premises 0 0 0 0
2 Loan   1 Gateway Center North 0 Springing 957,344 0 0 0 0
3 Loan   1 The Plaza at Walnut Creek 3,500,000 58,812 0 0 0 0 0
4 Loan   1 Storage Depot - Virginia Beach 0 0 0 0 0 0 0
5 Loan   5 AHIP Hotel Portfolio 0 0 0 0 0 0 56,979
5.01 Property   1 Residence Inn Neptune              
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills              
5.03 Property   1 Hilton Garden Inn Milford              
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center              
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township              
6 Loan   1 Green Caye Village 0 0 0 0 0 0 0
7 Loan   1 Sheraton Imperial Raleigh Durham 0 0 0 0 0 0 26,250
8 Loan   1 Crowne Plaza North Augusta 0 0 0 0 0 0 20,130
9 Loan   11 ExchangeRight Net Leased Portfolio #69 500,000 Springing 0 0 0 0 3,780
9.01 Property   1 Kroger – Zionsville, IN              
9.02 Property   1 Tractor Supply Company – Tucson, AZ              
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC              
9.04 Property   1 Tractor Supply Company – Mansfield, OH              
9.05 Property   1 Dollar Tree – Linden, MI              
9.06 Property   1 Dollar Tree – Midland, MI              
9.07 Property   1 Dollar Tree – Millbrook, AL              
9.08 Property   1 Dollar General Plus – Farmington, NM              
9.09 Property   1 Dollar Tree – Tuscaloosa, AL              
9.10 Property   1 Dollar General Plus – Benton Harbor, MI              
9.11 Property   1 Sherwin Williams – Kansas City, KS              
10 Loan   1 Rockaway Hotel and Spa 0 0 0 0 0 0 0
11 Loan   6 Wechsler Multifamily Portfolio 0 0 0 0 0 0 5,290
11.01 Property   1 Hunter's Pond Apartments              
11.02 Property   1 Woodwind Apartments              
11.03 Property   1 Crossings At Bellbrook Villas              
11.04 Property   1 Jefferson Place Villas              
11.05 Property   1 Deer Creek Crossing              
11.06 Property   1 Country Squire Villas              
12 Loan   1 Maritime Hotel 0 0 0 0 0 0 0
13 Loan   10 Radius at Harbor Bay 4,500,000 53,602 $1,400,000 (After an Abbott Renewal Event) 0 0 0 0
13.01 Property   1 1420 Harbor Bay Parkway              
13.02 Property   1 1351 Harbor Bay Parkway              
13.03 Property   1 1451 Harbor Bay Parkway              
13.04 Property   1 1640 South Loop Road              
13.05 Property   1 1650 Harbor Bay Parkway              
13.06 Property   1 1600 Harbor Bay Parkway              
13.07 Property   1 1350 South Loop Road              
13.08 Property   1 1321 Harbor Bay Parkway              
13.09 Property   1 1501 Harbor Bay Parkway              
13.10 Property   1 1411 Harbor Bay Parkway              
14 Loan   1 SpringHill Suites Bloomington 0 0 0 0 0 0 0
15 Loan   1 100 Ceramic Tile Drive 0 6,312 0 0 0 0 129,750
16 Loan   1 Courtyard Fredericksburg Historic District 0 0 0 0 0 0 0
17 Loan   1 US Storage Centers - Chatsworth 0 0 0 0 0 0 0
18 Loan   1 1114 Madison Avenue 200,000 557 0 0 0 0 0
19 Loan   1 Silverado Self Storage 0 0 0 0 0 0 1,563
20 Loan   1 321 Starr Street 2,406 2,406 0 0 0 0 0
21 Loan   1 Zoe Lofts 0 2,193 0 0 0 0 0
22 Loan   1 310 Greenwich Ave 0 Springing 0 0 0 0 0
23 Loan   1 CLC Spaces Storage Little Rock 0 0 0 0 0 0 0
24 Loan   1 Cedar Creek MHC 0 0 0 0 0 0 23,820
25 Loan   1 Carriage House 0 0 0 0 0 0 59,513
26 Loan   1 Riverside Estates 0 0 0 0 0 0 5,500
27 Loan   1 US Storage Centers - Stanton 0 0 0 0 0 0 0
28 Loan   1 US Storage Centers - Cerritos 0 0 0 0 0 0 0
29 Loan   1 61 Thompson Street Apartments 0 0 0 0 0 0 0
30 Loan   1 Baumgartner Road Self-Storage 0 0 0 0 0 0 191,375
31 Loan   1 US Storage Centers - Irwindale 0 0 0 0 0 0 39,783

 

 A-1-16 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Upfront Other Reserve ($) Monthly Other Reserve ($) Other Reserve Description
               
1 Loan   1 The Spiral 220,726,391 0 Specified Tenant Reserve
2 Loan   1 Gateway Center North 3,084,213 0 Landlord Obligation Reserve ($1,353,710); Gap Rent Reserve ($1,730,503) 
3 Loan   1 The Plaza at Walnut Creek 0 0 NAP
4 Loan   1 Storage Depot - Virginia Beach 429,649 0 Building 1400B Restoration Reserve
5 Loan   5 AHIP Hotel Portfolio 3,000,000 Springing PIP Reserve
5.01 Property   1 Residence Inn Neptune      
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills      
5.03 Property   1 Hilton Garden Inn Milford      
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center      
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township      
6 Loan   1 Green Caye Village 0 0 NAP
7 Loan   1 Sheraton Imperial Raleigh Durham 579,000 0 PIP Reserve
8 Loan   1 Crowne Plaza North Augusta 528,400 Springing Seasonality Reserve (Upfront: $500,000; Monthly: Springing); PIP Reserve (Upfront: $28,400; Monthly: Springing); Special Event Advance Reserve (Monthly:
Springing)
9 Loan   11 ExchangeRight Net Leased Portfolio #69 0 0 NAP
9.01 Property   1 Kroger – Zionsville, IN      
9.02 Property   1 Tractor Supply Company – Tucson, AZ      
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC      
9.04 Property   1 Tractor Supply Company – Mansfield, OH      
9.05 Property   1 Dollar Tree – Linden, MI      
9.06 Property   1 Dollar Tree – Midland, MI      
9.07 Property   1 Dollar Tree – Millbrook, AL      
9.08 Property   1 Dollar General Plus – Farmington, NM      
9.09 Property   1 Dollar Tree – Tuscaloosa, AL      
9.10 Property   1 Dollar General Plus – Benton Harbor, MI      
9.11 Property   1 Sherwin Williams – Kansas City, KS      
10 Loan   1 Rockaway Hotel and Spa 230,000 Springing Seasonality Reserve (Upfront: $230,000; Monthly: Springing); Condominium Reserve (Monthly: Springing)
11 Loan   6 Wechsler Multifamily Portfolio 60,375 0 Radon Mitigation Reserve
11.01 Property   1 Hunter's Pond Apartments      
11.02 Property   1 Woodwind Apartments      
11.03 Property   1 Crossings At Bellbrook Villas      
11.04 Property   1 Jefferson Place Villas      
11.05 Property   1 Deer Creek Crossing      
11.06 Property   1 Country Squire Villas      
12 Loan   1 Maritime Hotel 0 0 NAP
13 Loan   10 Radius at Harbor Bay 21,215,775 Springing Existing TI/LC Obligations Reserve (Upfront: $20,860,736); Rent Concession Reserve (Upfront: $355,039); Abbott Reserve (Monthly: Springing; Cap:
$12,000,000)
13.01 Property   1 1420 Harbor Bay Parkway      
13.02 Property   1 1351 Harbor Bay Parkway      
13.03 Property   1 1451 Harbor Bay Parkway      
13.04 Property   1 1640 South Loop Road      
13.05 Property   1 1650 Harbor Bay Parkway      
13.06 Property   1 1600 Harbor Bay Parkway      
13.07 Property   1 1350 South Loop Road      
13.08 Property   1 1321 Harbor Bay Parkway      
13.09 Property   1 1501 Harbor Bay Parkway      
13.10 Property   1 1411 Harbor Bay Parkway      
14 Loan   1 SpringHill Suites Bloomington 0 Springing PIP Reserve
15 Loan   1 100 Ceramic Tile Drive 0 0 NAP
16 Loan   1 Courtyard Fredericksburg Historic District 1,700,000 0 PIP Reserve
17 Loan   1 US Storage Centers - Chatsworth 0 0 NAP
18 Loan   1 1114 Madison Avenue 0 Springing Condominium Assessments Reserve
19 Loan   1 Silverado Self Storage 0 0 NAP
20 Loan   1 321 Starr Street 0 0 NAP
21 Loan   1 Zoe Lofts 0 240 Retail Replacement Reserve
22 Loan   1 310 Greenwich Ave 0 0 NAP
23 Loan   1 CLC Spaces Storage Little Rock 0 0 NAP
24 Loan   1 Cedar Creek MHC 0 0 NAP
25 Loan   1 Carriage House 0 0 NAP
26 Loan   1 Riverside Estates 0 0 NAP
27 Loan   1 US Storage Centers - Stanton 0 0 NAP
28 Loan   1 US Storage Centers - Cerritos 0 0 NAP
29 Loan   1 61 Thompson Street Apartments 0 0 NAP
30 Loan   1 Baumgartner Road Self-Storage 0 0 NAP
31 Loan   1 US Storage Centers - Irwindale 0 0 NAP

 

 A-1-17 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Other Reserve Cap ($) Holdback/ Earnout Amount ($) Holdback/ Earnout Description Lockbox Type
                 
1 Loan   1 The Spiral 0 0 NAP Hard
2 Loan   1 Gateway Center North 0 0 NAP Hard
3 Loan   1 The Plaza at Walnut Creek 0 0 NAP Soft
4 Loan   1 Storage Depot - Virginia Beach 0 0 NAP Springing
5 Loan   5 AHIP Hotel Portfolio 0 0 NAP Hard
5.01 Property   1 Residence Inn Neptune        
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills        
5.03 Property   1 Hilton Garden Inn Milford        
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center        
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township        
6 Loan   1 Green Caye Village 0 0 NAP Springing
7 Loan   1 Sheraton Imperial Raleigh Durham 0 0 NAP Springing
8 Loan   1 Crowne Plaza North Augusta 0 0 NAP Hard
9 Loan   11 ExchangeRight Net Leased Portfolio #69 0 0 NAP Hard
9.01 Property   1 Kroger – Zionsville, IN        
9.02 Property   1 Tractor Supply Company – Tucson, AZ        
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC        
9.04 Property   1 Tractor Supply Company – Mansfield, OH        
9.05 Property   1 Dollar Tree – Linden, MI        
9.06 Property   1 Dollar Tree – Midland, MI        
9.07 Property   1 Dollar Tree – Millbrook, AL        
9.08 Property   1 Dollar General Plus – Farmington, NM        
9.09 Property   1 Dollar Tree – Tuscaloosa, AL        
9.10 Property   1 Dollar General Plus – Benton Harbor, MI        
9.11 Property   1 Sherwin Williams – Kansas City, KS        
10 Loan   1 Rockaway Hotel and Spa 0 0 NAP Hard
11 Loan   6 Wechsler Multifamily Portfolio 0 0 NAP Springing
11.01 Property   1 Hunter's Pond Apartments        
11.02 Property   1 Woodwind Apartments        
11.03 Property   1 Crossings At Bellbrook Villas        
11.04 Property   1 Jefferson Place Villas        
11.05 Property   1 Deer Creek Crossing        
11.06 Property   1 Country Squire Villas        
12 Loan   1 Maritime Hotel 0 0 NAP Springing
13 Loan   10 Radius at Harbor Bay 12,000,000 0 NAP Hard
13.01 Property   1 1420 Harbor Bay Parkway        
13.02 Property   1 1351 Harbor Bay Parkway        
13.03 Property   1 1451 Harbor Bay Parkway        
13.04 Property   1 1640 South Loop Road        
13.05 Property   1 1650 Harbor Bay Parkway        
13.06 Property   1 1600 Harbor Bay Parkway        
13.07 Property   1 1350 South Loop Road        
13.08 Property   1 1321 Harbor Bay Parkway        
13.09 Property   1 1501 Harbor Bay Parkway        
13.10 Property   1 1411 Harbor Bay Parkway        
14 Loan   1 SpringHill Suites Bloomington 0 0 NAP Hard
15 Loan   1 100 Ceramic Tile Drive 0 0 NAP Hard
16 Loan   1 Courtyard Fredericksburg Historic District 0 1,000,000 Capitalized Holdback Reserve - Lender shall disburse to Borrower the Capitalized Holdback Funds on the date on which the
Property’s Underwritten NCF is at least equal to 11.65%, such calculation of Underwritten NCF to be based (x) initially on the trailing
twelve month period ending in June 2025, and (y) thereafter, each subsequent trailing twelve-month period, provided, however,
Lender shall not be obligated to disburse the Capitalized Holdback Funds after the Payment Date occurring in January 2029.		 Springing
17 Loan   1 US Storage Centers - Chatsworth 0 0 NAP Springing
18 Loan   1 1114 Madison Avenue 0 0 NAP Hard
19 Loan   1 Silverado Self Storage 0 0 NAP Springing
20 Loan   1 321 Starr Street 0 0 NAP Hard
21 Loan   1 Zoe Lofts 8,646 0 NAP Soft (Residential) / Hard (Commercial)
22 Loan   1 310 Greenwich Ave 0 0 NAP Hard
23 Loan   1 CLC Spaces Storage Little Rock 0 0 NAP Springing
24 Loan   1 Cedar Creek MHC 0 0 NAP Springing
25 Loan   1 Carriage House 0 0 NAP Soft
26 Loan   1 Riverside Estates 0 0 NAP Springing
27 Loan   1 US Storage Centers - Stanton 0 0 NAP None
28 Loan   1 US Storage Centers - Cerritos 0 0 NAP None
29 Loan   1 61 Thompson Street Apartments 0 0 NAP Springing
30 Loan   1 Baumgartner Road Self-Storage 0 0 NAP Springing
31 Loan   1 US Storage Centers - Irwindale 0 0 NAP None

 

 A-1-18 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Cash Management Excess Cash Trap Triggered by DSCR and/or Debt Yield Test (Y/N)  Tenant Specific Excess Cash Trap Trigger (Y/N)  Pari Passu (Y/N) Pari Passu in Trust Controlling (Y/N) 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 ($)
                         
1 Loan   1 The Spiral Springing Yes Yes Yes No 73,500,000 2,003,200,000 9,308,412.23
2 Loan   1 Gateway Center North Springing Yes No Yes No 73,500,000 226,500,000 1,306,493.42
3 Loan   1 The Plaza at Walnut Creek Springing Yes No Yes Yes 73,500,000 23,700,000 132,120.37
4 Loan   1 Storage Depot - Virginia Beach Springing Yes No No NAP NAP NAP NAP
5 Loan   5 AHIP Hotel Portfolio Springing Yes No No NAP NAP NAP NAP
5.01 Property   1 Residence Inn Neptune                
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills                
5.03 Property   1 Hilton Garden Inn Milford                
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center                
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township                
6 Loan   1 Green Caye Village Springing Yes No No NAP NAP NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham Springing Yes No No NAP NAP NAP NAP
8 Loan   1 Crowne Plaza North Augusta Springing Yes No No NAP NAP NAP NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69 Springing Yes Yes No NAP NAP NAP NAP
9.01 Property   1 Kroger – Zionsville, IN                
9.02 Property   1 Tractor Supply Company – Tucson, AZ                
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC                
9.04 Property   1 Tractor Supply Company – Mansfield, OH                
9.05 Property   1 Dollar Tree – Linden, MI                
9.06 Property   1 Dollar Tree – Midland, MI                
9.07 Property   1 Dollar Tree – Millbrook, AL                
9.08 Property   1 Dollar General Plus – Farmington, NM                
9.09 Property   1 Dollar Tree – Tuscaloosa, AL                
9.10 Property   1 Dollar General Plus – Benton Harbor, MI                
9.11 Property   1 Sherwin Williams – Kansas City, KS                
10 Loan   1 Rockaway Hotel and Spa Springing Yes No No NAP NAP NAP NAP
11 Loan   6 Wechsler Multifamily Portfolio Springing Yes No No NAP NAP NAP NAP
11.01 Property   1 Hunter's Pond Apartments                
11.02 Property   1 Woodwind Apartments                
11.03 Property   1 Crossings At Bellbrook Villas                
11.04 Property   1 Jefferson Place Villas                
11.05 Property   1 Deer Creek Crossing                
11.06 Property   1 Country Squire Villas                
12 Loan   1 Maritime Hotel Springing Yes No No NAP NAP NAP NAP
13 Loan   10 Radius at Harbor Bay Springing Yes Yes Yes No 24,979,960 186,850,104 1,136,352.64
13.01 Property   1 1420 Harbor Bay Parkway                
13.02 Property   1 1351 Harbor Bay Parkway                
13.03 Property   1 1451 Harbor Bay Parkway                
13.04 Property   1 1640 South Loop Road                
13.05 Property   1 1650 Harbor Bay Parkway                
13.06 Property   1 1600 Harbor Bay Parkway                
13.07 Property   1 1350 South Loop Road                
13.08 Property   1 1321 Harbor Bay Parkway                
13.09 Property   1 1501 Harbor Bay Parkway                
13.10 Property   1 1411 Harbor Bay Parkway                
14 Loan   1 SpringHill Suites Bloomington Springing Yes No No NAP NAP NAP NAP
15 Loan   1 100 Ceramic Tile Drive Springing Yes Yes No NAP NAP NAP NAP
16 Loan   1 Courtyard Fredericksburg Historic District Springing Yes No No NAP NAP NAP NAP
17 Loan   1 US Storage Centers - Chatsworth Springing Yes No No NAP NAP NAP NAP
18 Loan   1 1114 Madison Avenue Springing Yes Yes No NAP NAP NAP NAP
19 Loan   1 Silverado Self Storage Springing Yes No No NAP NAP NAP NAP
20 Loan   1 321 Starr Street Springing Yes Yes No NAP NAP NAP NAP
21 Loan   1 Zoe Lofts Springing Yes No No NAP NAP NAP NAP
22 Loan   1 310 Greenwich Ave In Place Yes Yes No NAP NAP NAP NAP
23 Loan   1 CLC Spaces Storage Little Rock Springing Yes No No NAP NAP NAP NAP
24 Loan   1 Cedar Creek MHC Springing Yes No No NAP NAP NAP NAP
25 Loan   1 Carriage House Springing Yes No No NAP NAP NAP NAP
26 Loan   1 Riverside Estates Springing Yes No No NAP NAP NAP NAP
27 Loan   1 US Storage Centers - Stanton None No No No NAP NAP NAP NAP
28 Loan   1 US Storage Centers - Cerritos None No No No NAP NAP NAP NAP
29 Loan   1 61 Thompson Street Apartments Springing Yes No No NAP NAP NAP NAP
30 Loan   1 Baumgartner Road Self-Storage Springing Yes No No NAP NAP NAP NAP
31 Loan   1 US Storage Centers - Irwindale None No No No NAP NAP NAP NAP

 

 A-1-19 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Total Trust and Non-Trust Pari Passu Companion Loan Monthly Debt Service ($) Subordinate Companion Loan Cut-off Date Balance ($) Subordinate Companion Loan Interest Rate Whole Loan
Cut-off Date Balance ($)		 Whole Loan Monthly Debt Service ($) Whole Loan Cut-off Date LTV Ratio (%) Whole Loan Underwritten NCF DSCR (x) Whole Loan Underwritten NOI Debt Yield (%)
                         
1 Loan   1 The Spiral 9,649,946.86 773,300,000 6.36868460881935% 2,850,000,000 13,811,034.56 62.0% 1.39 8.3%
2 Loan   1 Gateway Center North 1,730,454.86 NAP NAP 300,000,000 1,730,454.86 67.7% 1.20 8.5%
3 Loan   1 The Plaza at Walnut Creek 541,860.75 NAP NAP 97,200,000 541,860.75 59.8% 2.66 18.2%
4 Loan   1 Storage Depot - Virginia Beach NAP NAP NAP NAP NAP NAP NAP NAP
5 Loan   5 AHIP Hotel Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Residence Inn Neptune                
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills                
5.03 Property   1 Hilton Garden Inn Milford                
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center                
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township                
6 Loan   1 Green Caye Village NAP NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham NAP NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Crowne Plaza North Augusta NAP NAP NAP NAP NAP NAP NAP NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69 NAP NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Kroger – Zionsville, IN                
9.02 Property   1 Tractor Supply Company – Tucson, AZ                
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC                
9.04 Property   1 Tractor Supply Company – Mansfield, OH                
9.05 Property   1 Dollar Tree – Linden, MI                
9.06 Property   1 Dollar Tree – Midland, MI                
9.07 Property   1 Dollar Tree – Millbrook, AL                
9.08 Property   1 Dollar General Plus – Farmington, NM                
9.09 Property   1 Dollar Tree – Tuscaloosa, AL                
9.10 Property   1 Dollar General Plus – Benton Harbor, MI                
9.11 Property   1 Sherwin Williams – Kansas City, KS                
10 Loan   1 Rockaway Hotel and Spa NAP NAP NAP NAP NAP NAP NAP NAP
11 Loan   6 Wechsler Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Hunter's Pond Apartments                
11.02 Property   1 Woodwind Apartments                
11.03 Property   1 Crossings At Bellbrook Villas                
11.04 Property   1 Jefferson Place Villas                
11.05 Property   1 Deer Creek Crossing                
11.06 Property   1 Country Squire Villas                
12 Loan   1 Maritime Hotel NAP NAP NAP NAP NAP NAP NAP NAP
13 Loan   10 Radius at Harbor Bay 1,288,271.44 NAP NAP 211,830,064 1,288,271.44 67.0% 1.45 10.7%
13.01 Property   1 1420 Harbor Bay Parkway                
13.02 Property   1 1351 Harbor Bay Parkway                
13.03 Property   1 1451 Harbor Bay Parkway                
13.04 Property   1 1640 South Loop Road                
13.05 Property   1 1650 Harbor Bay Parkway                
13.06 Property   1 1600 Harbor Bay Parkway                
13.07 Property   1 1350 South Loop Road                
13.08 Property   1 1321 Harbor Bay Parkway                
13.09 Property   1 1501 Harbor Bay Parkway                
13.10 Property   1 1411 Harbor Bay Parkway                
14 Loan   1 SpringHill Suites Bloomington NAP NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 100 Ceramic Tile Drive NAP NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Courtyard Fredericksburg Historic District NAP NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 US Storage Centers - Chatsworth NAP NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 1114 Madison Avenue NAP NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Silverado Self Storage NAP NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 321 Starr Street NAP NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Zoe Lofts NAP NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 310 Greenwich Ave NAP NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 CLC Spaces Storage Little Rock NAP NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Cedar Creek MHC NAP NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Carriage House NAP NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Riverside Estates NAP NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 US Storage Centers - Stanton NAP NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 US Storage Centers - Cerritos NAP NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 61 Thompson Street Apartments NAP NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Baumgartner Road Self-Storage NAP NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 US Storage Centers - Irwindale NAP NAP NAP NAP NAP NAP NAP NAP

 

 A-1-20 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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 (%)
                       
1 Loan   1 The Spiral NAP NAP NAP NAP NAP NAP NAP
2 Loan   1 Gateway Center North NAP NAP NAP NAP NAP NAP NAP
3 Loan   1 The Plaza at Walnut Creek NAP NAP NAP NAP NAP NAP NAP
4 Loan   1 Storage Depot - Virginia Beach NAP NAP NAP NAP NAP NAP NAP
5 Loan   5 AHIP Hotel Portfolio NAP NAP NAP NAP NAP NAP NAP
5.01 Property   1 Residence Inn Neptune              
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills              
5.03 Property   1 Hilton Garden Inn Milford              
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center              
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township              
6 Loan   1 Green Caye Village NAP NAP NAP NAP NAP NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham NAP NAP NAP NAP NAP NAP NAP
8 Loan   1 Crowne Plaza North Augusta NAP NAP NAP NAP NAP NAP NAP
9 Loan   11 ExchangeRight Net Leased Portfolio #69 NAP NAP NAP NAP NAP NAP NAP
9.01 Property   1 Kroger – Zionsville, IN              
9.02 Property   1 Tractor Supply Company – Tucson, AZ              
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC              
9.04 Property   1 Tractor Supply Company – Mansfield, OH              
9.05 Property   1 Dollar Tree – Linden, MI              
9.06 Property   1 Dollar Tree – Midland, MI              
9.07 Property   1 Dollar Tree – Millbrook, AL              
9.08 Property   1 Dollar General Plus – Farmington, NM              
9.09 Property   1 Dollar Tree – Tuscaloosa, AL              
9.10 Property   1 Dollar General Plus – Benton Harbor, MI              
9.11 Property   1 Sherwin Williams – Kansas City, KS              
10 Loan   1 Rockaway Hotel and Spa NAP NAP NAP NAP NAP NAP NAP
11 Loan   6 Wechsler Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP
11.01 Property   1 Hunter's Pond Apartments              
11.02 Property   1 Woodwind Apartments              
11.03 Property   1 Crossings At Bellbrook Villas              
11.04 Property   1 Jefferson Place Villas              
11.05 Property   1 Deer Creek Crossing              
11.06 Property   1 Country Squire Villas              
12 Loan   1 Maritime Hotel NAP NAP NAP NAP NAP NAP NAP
13 Loan   10 Radius at Harbor Bay NAP NAP NAP NAP NAP NAP NAP
13.01 Property   1 1420 Harbor Bay Parkway              
13.02 Property   1 1351 Harbor Bay Parkway              
13.03 Property   1 1451 Harbor Bay Parkway              
13.04 Property   1 1640 South Loop Road              
13.05 Property   1 1650 Harbor Bay Parkway              
13.06 Property   1 1600 Harbor Bay Parkway              
13.07 Property   1 1350 South Loop Road              
13.08 Property   1 1321 Harbor Bay Parkway              
13.09 Property   1 1501 Harbor Bay Parkway              
13.10 Property   1 1411 Harbor Bay Parkway              
14 Loan   1 SpringHill Suites Bloomington NAP NAP NAP NAP NAP NAP NAP
15 Loan   1 100 Ceramic Tile Drive NAP NAP NAP NAP NAP NAP NAP
16 Loan   1 Courtyard Fredericksburg Historic District NAP NAP NAP NAP NAP NAP NAP
17 Loan   1 US Storage Centers - Chatsworth NAP NAP NAP NAP NAP NAP NAP
18 Loan   1 1114 Madison Avenue NAP NAP NAP NAP NAP NAP NAP
19 Loan   1 Silverado Self Storage NAP NAP NAP NAP NAP NAP NAP
20 Loan   1 321 Starr Street NAP NAP NAP NAP NAP NAP NAP
21 Loan   1 Zoe Lofts NAP NAP NAP NAP NAP NAP NAP
22 Loan   1 310 Greenwich Ave NAP NAP NAP NAP NAP NAP NAP
23 Loan   1 CLC Spaces Storage Little Rock NAP NAP NAP NAP NAP NAP NAP
24 Loan   1 Cedar Creek MHC NAP NAP NAP NAP NAP NAP NAP
25 Loan   1 Carriage House NAP NAP NAP NAP NAP NAP NAP
26 Loan   1 Riverside Estates NAP NAP NAP NAP NAP NAP NAP
27 Loan   1 US Storage Centers - Stanton NAP NAP NAP NAP NAP NAP NAP
28 Loan   1 US Storage Centers - Cerritos NAP NAP NAP NAP NAP NAP NAP
29 Loan   1 61 Thompson Street Apartments NAP NAP NAP NAP NAP NAP NAP
30 Loan   1 Baumgartner Road Self-Storage NAP NAP NAP NAP NAP NAP NAP
31 Loan   1 US Storage Centers - Irwindale NAP NAP NAP NAP NAP NAP NAP

 

 A-1-21 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Future Additional Debt Permitted (Y/N) Future Debt Permitted Type Sponsor
               
1 Loan   1 The Spiral Yes Mezzanine Tishman Speyer Crown Equities 2007 LLC
2 Loan   1 Gateway Center North No NAP The Related Companies, L.P.
3 Loan   1 The Plaza at Walnut Creek No NAP SFF Realty Fund IV, L.P.
4 Loan   1 Storage Depot - Virginia Beach No NAP Cohen Investment Group
5 Loan   5 AHIP Hotel Portfolio No NAP American Hotel Income Properties REIT Inc.
5.01 Property   1 Residence Inn Neptune      
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills      
5.03 Property   1 Hilton Garden Inn Milford      
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center      
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township      
6 Loan   1 Green Caye Village No NAP Stonetown MRE Texas, LLC
7 Loan   1 Sheraton Imperial Raleigh Durham No NAP Jacob K. Kuo, Esther Kuo and Lydia Hsu
8 Loan   1 Crowne Plaza North Augusta No NAP Michael Flacks
9 Loan   11 ExchangeRight Net Leased Portfolio #69 No NAP ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas
9.01 Property   1 Kroger – Zionsville, IN      
9.02 Property   1 Tractor Supply Company – Tucson, AZ      
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC      
9.04 Property   1 Tractor Supply Company – Mansfield, OH      
9.05 Property   1 Dollar Tree – Linden, MI      
9.06 Property   1 Dollar Tree – Midland, MI      
9.07 Property   1 Dollar Tree – Millbrook, AL      
9.08 Property   1 Dollar General Plus – Farmington, NM      
9.09 Property   1 Dollar Tree – Tuscaloosa, AL      
9.10 Property   1 Dollar General Plus – Benton Harbor, MI      
9.11 Property   1 Sherwin Williams – Kansas City, KS      
10 Loan   1 Rockaway Hotel and Spa No NAP Jeff Brosi, Daniel Tubridy, Samuel Provisero, Ben Igoe, Leland Hensch and Jonathan Krasner
11 Loan   6 Wechsler Multifamily Portfolio No NAP Moshe Wechsler
11.01 Property   1 Hunter's Pond Apartments      
11.02 Property   1 Woodwind Apartments      
11.03 Property   1 Crossings At Bellbrook Villas      
11.04 Property   1 Jefferson Place Villas      
11.05 Property   1 Deer Creek Crossing      
11.06 Property   1 Country Squire Villas      
12 Loan   1 Maritime Hotel No NAP Richard Born, Ira Drukier, Sean MacPherson and Eric Goode
13 Loan   10 Radius at Harbor Bay No NAP TNREF IV REIV, LLC and True North Real Estate Fund IV, L.P.
13.01 Property   1 1420 Harbor Bay Parkway      
13.02 Property   1 1351 Harbor Bay Parkway      
13.03 Property   1 1451 Harbor Bay Parkway      
13.04 Property   1 1640 South Loop Road      
13.05 Property   1 1650 Harbor Bay Parkway      
13.06 Property   1 1600 Harbor Bay Parkway      
13.07 Property   1 1350 South Loop Road      
13.08 Property   1 1321 Harbor Bay Parkway      
13.09 Property   1 1501 Harbor Bay Parkway      
13.10 Property   1 1411 Harbor Bay Parkway      
14 Loan   1 SpringHill Suites Bloomington No NAP Civitas Pretium Fund, LP and Civitas Capital Management, LLC
15 Loan   1 100 Ceramic Tile Drive No NAP Sam Hakim
16 Loan   1 Courtyard Fredericksburg Historic District No NAP Joshua Hurst and Scott Jones
17 Loan   1 US Storage Centers - Chatsworth No NAP Westport Properties, Inc.
18 Loan   1 1114 Madison Avenue No NAP Centurion Realty
19 Loan   1 Silverado Self Storage No NAP Mark J. Ryan and Mary C. Ryan
20 Loan   1 321 Starr Street No NAP Cayuga Capital Management LLC and Arel Capital
21 Loan   1 Zoe Lofts No NAP Brea Exchange, Inc.
22 Loan   1 310 Greenwich Ave No NAP Peter L. Malkin and Anthony E. Malkin
23 Loan   1 CLC Spaces Storage Little Rock No NAP Matthew Rogers
24 Loan   1 Cedar Creek MHC No NAP Six Rock Properties
25 Loan   1 Carriage House No NAP Christine C. Kimball and Peter J. Sarkus
26 Loan   1 Riverside Estates No NAP COARE Communities
27 Loan   1 US Storage Centers - Stanton No NAP Westport Properties, Inc.
28 Loan   1 US Storage Centers - Cerritos No NAP Westport Properties, Inc.
29 Loan   1 61 Thompson Street Apartments No NAP Jodi Schwimmer and Eric Schwimmer
30 Loan   1 Baumgartner Road Self-Storage No NAP Mark Bieber and Krista Barrett
31 Loan   1 US Storage Centers - Irwindale No NAP Westport Properties, Inc.

 

 A-1-22 

 

BANK5 2025-5YR13
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
                 
1 Loan   1 The Spiral NAP No No Refinance
2 Loan   1 Gateway Center North The Related Companies, L.P. No No Refinance
3 Loan   1 The Plaza at Walnut Creek SFF Realty Fund IV, L.P. No No Recapitalization
4 Loan   1 Storage Depot - Virginia Beach Hugh D. Cohen and Joel T. Flax No No Refinance
5 Loan   5 AHIP Hotel Portfolio American Hotel Income Properties REIT Inc. No No Refinance
5.01 Property   1 Residence Inn Neptune        
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills        
5.03 Property   1 Hilton Garden Inn Milford        
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center        
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township        
6 Loan   1 Green Caye Village Stonetown MRE Texas, LLC No No Refinance
7 Loan   1 Sheraton Imperial Raleigh Durham Jacob K. Kuo, Esther Kuo and Lydia Hsu No Yes Acquisition
8 Loan   1 Crowne Plaza North Augusta Michael Flacks No No Acquisition
9 Loan   11 ExchangeRight Net Leased Portfolio #69 ExchangeRight Real Estate, LLC, David Fisher, Joshua Ungerecht and Warren Thomas Yes No Acquisition
9.01 Property   1 Kroger – Zionsville, IN        
9.02 Property   1 Tractor Supply Company – Tucson, AZ        
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC        
9.04 Property   1 Tractor Supply Company – Mansfield, OH        
9.05 Property   1 Dollar Tree – Linden, MI        
9.06 Property   1 Dollar Tree – Midland, MI        
9.07 Property   1 Dollar Tree – Millbrook, AL        
9.08 Property   1 Dollar General Plus – Farmington, NM        
9.09 Property   1 Dollar Tree – Tuscaloosa, AL        
9.10 Property   1 Dollar General Plus – Benton Harbor, MI        
9.11 Property   1 Sherwin Williams – Kansas City, KS        
10 Loan   1 Rockaway Hotel and Spa Jeff Brosi, Daniel Tubridy, Samuel Provisero, Ben Igoe, Leland Hensch and Jonathan Krasner No No Refinance
11 Loan   6 Wechsler Multifamily Portfolio Moshe Wechsler No No Refinance
11.01 Property   1 Hunter's Pond Apartments        
11.02 Property   1 Woodwind Apartments        
11.03 Property   1 Crossings At Bellbrook Villas        
11.04 Property   1 Jefferson Place Villas        
11.05 Property   1 Deer Creek Crossing        
11.06 Property   1 Country Squire Villas        
12 Loan   1 Maritime Hotel Richard Born, Ira Drukier, Sean MacPherson and Eric Goode No No Refinance
13 Loan   10 Radius at Harbor Bay TNREF IV REIV, LLC and True North Real Estate Fund IV, L.P. No No Refinance
13.01 Property   1 1420 Harbor Bay Parkway        
13.02 Property   1 1351 Harbor Bay Parkway        
13.03 Property   1 1451 Harbor Bay Parkway        
13.04 Property   1 1640 South Loop Road        
13.05 Property   1 1650 Harbor Bay Parkway        
13.06 Property   1 1600 Harbor Bay Parkway        
13.07 Property   1 1350 South Loop Road        
13.08 Property   1 1321 Harbor Bay Parkway        
13.09 Property   1 1501 Harbor Bay Parkway        
13.10 Property   1 1411 Harbor Bay Parkway        
14 Loan   1 SpringHill Suites Bloomington Civitas Pretium Fund, LP and Civitas Capital Management, LLC No No Refinance
15 Loan   1 100 Ceramic Tile Drive Sam Hakim No No Refinance
16 Loan   1 Courtyard Fredericksburg Historic District Joshua Hurst and Scott Jones No No Acquisition
17 Loan   1 US Storage Centers - Chatsworth DJH Holdings, LLC No No Refinance
18 Loan   1 1114 Madison Avenue Saul Tawil No Yes Refinance
19 Loan   1 Silverado Self Storage Mark J. Ryan and Mary C. Ryan No No Refinance
20 Loan   1 321 Starr Street Gabriel Bousbib and Richard Leibovitch No No Refinance
21 Loan   1 Zoe Lofts SKR Holdings, LLC No No Refinance
22 Loan   1 310 Greenwich Ave Peter L. Malkin and Anthony E. Malkin No No Refinance
23 Loan   1 CLC Spaces Storage Little Rock Lawrence Charles Kaplan, George W. Thacker, III, Richard Schontz and Peter J. Veltri No No Refinance
24 Loan   1 Cedar Creek MHC Christopher K. Ebert No No Acquisition
25 Loan   1 Carriage House Christine C. Kimball and Peter J. Sarkus No No Refinance
26 Loan   1 Riverside Estates Hansel Rodriguez No No Refinance
27 Loan   1 US Storage Centers - Stanton Grayburn Properties, Inc. No No Refinance
28 Loan   1 US Storage Centers - Cerritos Grayburn Properties, Inc. No No Refinance
29 Loan   1 61 Thompson Street Apartments Jodi Schwimmer and Eric Schwimmer No No Refinance
30 Loan   1 Baumgartner Road Self-Storage Mark Bieber and Krista Barrett No No Acquisition
31 Loan   1 US Storage Centers - Irwindale Hoeven Family Partnership, L.P. No No Refinance

 

 A-1-23 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Property Located Within a Qualified Opportunity Zone (Y/N) Sources: Loan Amount ($) Sources: Principal's New Cash Contribution ($) Sources: Subordinate Debt ($) Sources: Other
Sources ($)		 Sources: Total Sources ($) Uses: Loan
Payoff ($)		 Uses: Purchase
Price ($)
                         
1 Loan   1 The Spiral   2,076,700,000 0 773,300,000 0 2,850,000,000 1,561,081,096 0
2 Loan   1 Gateway Center North   300,000,000 6,527,983 0 0 306,527,983 301,105,790 0
3 Loan   1 The Plaza at Walnut Creek   97,200,000 69,945,791 0 0 167,145,791 0 162,000,000
4 Loan   1 Storage Depot - Virginia Beach   51,500,000 9,005,015 0 0 60,505,015 57,257,250 0
5 Loan   5 AHIP Hotel Portfolio   43,000,000 281,511 0 0 43,281,511 38,403,969 0
5.01 Property   1 Residence Inn Neptune                
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills                
5.03 Property   1 Hilton Garden Inn Milford                
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center                
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township                
6 Loan   1 Green Caye Village   40,000,000 4,941,749 0 0 44,941,749 40,632,345 0
7 Loan   1 Sheraton Imperial Raleigh Durham   35,000,000 18,253,555 0 0 53,253,555 0 51,500,000
8 Loan   1 Crowne Plaza North Augusta Y 29,000,000 14,359,762 0 0 43,359,762 0 41,600,000
9 Loan   11 ExchangeRight Net Leased Portfolio #69   28,890,300 27,188,011 0 0 56,078,311 0 53,835,816
9.01 Property   1 Kroger – Zionsville, IN                
9.02 Property   1 Tractor Supply Company – Tucson, AZ                
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC                
9.04 Property   1 Tractor Supply Company – Mansfield, OH Y              
9.05 Property   1 Dollar Tree – Linden, MI                
9.06 Property   1 Dollar Tree – Midland, MI                
9.07 Property   1 Dollar Tree – Millbrook, AL                
9.08 Property   1 Dollar General Plus – Farmington, NM                
9.09 Property   1 Dollar Tree – Tuscaloosa, AL                
9.10 Property   1 Dollar General Plus – Benton Harbor, MI Y              
9.11 Property   1 Sherwin Williams – Kansas City, KS Y              
10 Loan   1 Rockaway Hotel and Spa   28,750,000 1,056,109 0 0 29,806,109 28,164,410 0
11 Loan   6 Wechsler Multifamily Portfolio   28,500,000 0 0 0 28,500,000 27,011,590 0
11.01 Property   1 Hunter's Pond Apartments                
11.02 Property   1 Woodwind Apartments                
11.03 Property   1 Crossings At Bellbrook Villas                
11.04 Property   1 Jefferson Place Villas                
11.05 Property   1 Deer Creek Crossing                
11.06 Property   1 Country Squire Villas                
12 Loan   1 Maritime Hotel   26,000,000 0 0 0 26,000,000 25,069,792 0
13 Loan   10 Radius at Harbor Bay   212,000,000 4,133,191 0 0 216,133,191 177,584,940 0
13.01 Property   1 1420 Harbor Bay Parkway                
13.02 Property   1 1351 Harbor Bay Parkway                
13.03 Property   1 1451 Harbor Bay Parkway                
13.04 Property   1 1640 South Loop Road                
13.05 Property   1 1650 Harbor Bay Parkway                
13.06 Property   1 1600 Harbor Bay Parkway                
13.07 Property   1 1350 South Loop Road                
13.08 Property   1 1321 Harbor Bay Parkway                
13.09 Property   1 1501 Harbor Bay Parkway                
13.10 Property   1 1411 Harbor Bay Parkway                
14 Loan   1 SpringHill Suites Bloomington Y 24,500,000 0 0 0 24,500,000 14,995,916 0
15 Loan   1 100 Ceramic Tile Drive   20,000,000 0 0 0 20,000,000 11,852,376 0
16 Loan   1 Courtyard Fredericksburg Historic District                
17 Loan   1 US Storage Centers - Chatsworth                
18 Loan   1 1114 Madison Avenue                
19 Loan   1 Silverado Self Storage                
20 Loan   1 321 Starr Street Y              
21 Loan   1 Zoe Lofts                
22 Loan   1 310 Greenwich Ave                
23 Loan   1 CLC Spaces Storage Little Rock                
24 Loan   1 Cedar Creek MHC                
25 Loan   1 Carriage House                
26 Loan   1 Riverside Estates                
27 Loan   1 US Storage Centers - Stanton                
28 Loan   1 US Storage Centers - Cerritos                
29 Loan   1 61 Thompson Street Apartments                
30 Loan   1 Baumgartner Road Self-Storage                
31 Loan   1 US Storage Centers - Irwindale                

 

 A-1-24 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name 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   1 The Spiral 77,279,053 220,726,391 990,913,460 0 2,850,000,000 NAP NAP NAP NAP NAP NAP
2 Loan   1 Gateway Center North 2,337,979 3,084,213 0 0 306,527,983 NAP NAP NAP NAP NAP NAP
3 Loan   1 The Plaza at Walnut Creek 1,645,791 3,500,000 0 0 167,145,791 NAP NAP NAP NAP NAP NAP
4 Loan   1 Storage Depot - Virginia Beach 2,724,683 523,082 0 0 60,505,015 NAP NAP NAP NAP NAP NAP
5 Loan   5 AHIP Hotel Portfolio 1,318,920 3,558,623 0 0 43,281,511 Various 140.81 103.52 73.5% 140.81 103.11
5.01 Property   1 Residence Inn Neptune           3/1/2027 186.30 128.89 69.2% 186.30 128.89
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills           6/30/2032 135.00 107.98 80.0% 135.00 107.98
5.03 Property   1 Hilton Garden Inn Milford           6/30/2032 139.73 96.70 69.2% 139.73 94.81
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center           7/23/2028 141.37 106.02 75.0% 141.37 106.02
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township           10/1/2035 105.73 77.63 73.4% 105.73 77.63
6 Loan   1 Green Caye Village 4,058,228 251,177 0 0 44,941,749 NAP NAP NAP NAP NAP NAP
7 Loan   1 Sheraton Imperial Raleigh Durham 1,030,733 722,821 0 0 53,253,555 1/9/2045 148.35 103.21 69.6% 148.10 103.04
8 Loan   1 Crowne Plaza North Augusta 1,211,032 548,730 0 0 43,359,762 11/20/2049 198.13 124.88 63.0% 198.13 124.88
9 Loan   11 ExchangeRight Net Leased Portfolio #69 1,704,915 537,580 0 0 56,078,311 NAP NAP NAP NAP NAP NAP
9.01 Property   1 Kroger – Zionsville, IN           NAP NAP NAP NAP NAP NAP
9.02 Property   1 Tractor Supply Company – Tucson, AZ           NAP NAP NAP NAP NAP NAP
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC           NAP NAP NAP NAP NAP NAP
9.04 Property   1 Tractor Supply Company – Mansfield, OH           NAP NAP NAP NAP NAP NAP
9.05 Property   1 Dollar Tree – Linden, MI           NAP NAP NAP NAP NAP NAP
9.06 Property   1 Dollar Tree – Midland, MI           NAP NAP NAP NAP NAP NAP
9.07 Property   1 Dollar Tree – Millbrook, AL           NAP NAP NAP NAP NAP NAP
9.08 Property   1 Dollar General Plus – Farmington, NM           NAP NAP NAP NAP NAP NAP
9.09 Property   1 Dollar Tree – Tuscaloosa, AL           NAP NAP NAP NAP NAP NAP
9.10 Property   1 Dollar General Plus – Benton Harbor, MI           NAP NAP NAP NAP NAP NAP
9.11 Property   1 Sherwin Williams – Kansas City, KS           NAP NAP NAP NAP NAP NAP
10 Loan   1 Rockaway Hotel and Spa 1,411,699 230,000 0 0 29,806,109 NAP 318.60 249.79 78.4% 318.60 249.79
11 Loan   6 Wechsler Multifamily Portfolio 583,658 192,273 712,479 0 28,500,000 NAP NAP NAP NAP NAP NAP
11.01 Property   1 Hunter's Pond Apartments           NAP NAP NAP NAP NAP NAP
11.02 Property   1 Woodwind Apartments           NAP NAP NAP NAP NAP NAP
11.03 Property   1 Crossings At Bellbrook Villas           NAP NAP NAP NAP NAP NAP
11.04 Property   1 Jefferson Place Villas           NAP NAP NAP NAP NAP NAP
11.05 Property   1 Deer Creek Crossing           NAP NAP NAP NAP NAP NAP
11.06 Property   1 Country Squire Villas           NAP NAP NAP NAP NAP NAP
12 Loan   1 Maritime Hotel 510,810 0 419,398 0 26,000,000 NAP 343.96 307.50 89.4% 343.96 307.50
13 Loan   10 Radius at Harbor Bay 11,831,733 26,716,519 0 0 216,133,191 NAP NAP NAP NAP NAP NAP
13.01 Property   1 1420 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
13.02 Property   1 1351 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
13.03 Property   1 1451 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
13.04 Property   1 1640 South Loop Road           NAP NAP NAP NAP NAP NAP
13.05 Property   1 1650 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
13.06 Property   1 1600 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
13.07 Property   1 1350 South Loop Road           NAP NAP NAP NAP NAP NAP
13.08 Property   1 1321 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
13.09 Property   1 1501 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
13.10 Property   1 1411 Harbor Bay Parkway           NAP NAP NAP NAP NAP NAP
14 Loan   1 SpringHill Suites Bloomington 487,582 107,871 8,908,631 0 24,500,000 3/27/2035 167.26 122.20 73.1% 167.26 122.20
15 Loan   1 100 Ceramic Tile Drive 528,877 152,635 7,466,112 0 20,000,000 NAP NAP NAP NAP NAP NAP
16 Loan   1 Courtyard Fredericksburg Historic District           12/30/2039 166.72 136.09 81.6% 166.72 136.09
17 Loan   1 US Storage Centers - Chatsworth           NAP NAP NAP NAP NAP NAP
18 Loan   1 1114 Madison Avenue           NAP NAP NAP NAP NAP NAP
19 Loan   1 Silverado Self Storage           NAP NAP NAP NAP NAP NAP
20 Loan   1 321 Starr Street           NAP NAP NAP NAP NAP NAP
21 Loan   1 Zoe Lofts           NAP NAP NAP NAP NAP NAP
22 Loan   1 310 Greenwich Ave           NAP NAP NAP NAP NAP NAP
23 Loan   1 CLC Spaces Storage Little Rock           NAP NAP NAP NAP NAP NAP
24 Loan   1 Cedar Creek MHC           NAP NAP NAP NAP NAP NAP
25 Loan   1 Carriage House           NAP NAP NAP NAP NAP NAP
26 Loan   1 Riverside Estates           NAP NAP NAP NAP NAP NAP
27 Loan   1 US Storage Centers - Stanton           NAP NAP NAP NAP NAP NAP
28 Loan   1 US Storage Centers - Cerritos           NAP NAP NAP NAP NAP NAP
29 Loan   1 61 Thompson Street Apartments           NAP NAP NAP NAP NAP NAP
30 Loan   1 Baumgartner Road Self-Storage           NAP NAP NAP NAP NAP NAP
31 Loan   1 US Storage Centers - Irwindale           NAP NAP NAP NAP NAP NAP

 

 A-1-25 

 

BANK5 2025-5YR13
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 (%) Coop - Committed Secondary Debt
                         
1 Loan   1 The Spiral NAP NAP NAP NAP NAP NAP NAP  
2 Loan   1 Gateway Center North NAP NAP NAP NAP NAP NAP NAP  
3 Loan   1 The Plaza at Walnut Creek NAP NAP NAP NAP NAP NAP NAP  
4 Loan   1 Storage Depot - Virginia Beach NAP NAP NAP NAP NAP NAP NAP  
5 Loan   5 AHIP Hotel Portfolio 73.2% 133.96 87.44 65.3% 129.29 96.23 74.4%  
5.01 Property   1 Residence Inn Neptune 69.2% 179.78 71.08 39.5% 162.94 119.33 73.2%  
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills 80.0% 134.84 93.21 69.1% 130.06 93.64 72.0%  
5.03 Property   1 Hilton Garden Inn Milford 67.9% 138.72 96.26 69.4% 137.36 101.07 73.6%  
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center 75.0% 130.11 98.81 75.9% 120.56 95.47 79.2%  
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township 73.4% 105.67 75.99 71.9% 94.35 70.99 75.2%  
6 Loan   1 Green Caye Village NAP NAP NAP NAP NAP NAP NAP  
7 Loan   1 Sheraton Imperial Raleigh Durham 69.6% 148.52 93.83 63.2% 136.04 54.64 40.2%  
8 Loan   1 Crowne Plaza North Augusta 63.0% 184.40 110.59 60.0% 185.14 88.07 47.6%  
9 Loan   11 ExchangeRight Net Leased Portfolio #69 NAP NAP NAP NAP NAP NAP NAP  
9.01 Property   1 Kroger – Zionsville, IN NAP NAP NAP NAP NAP NAP NAP  
9.02 Property   1 Tractor Supply Company – Tucson, AZ NAP NAP NAP NAP NAP NAP NAP  
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC NAP NAP NAP NAP NAP NAP NAP  
9.04 Property   1 Tractor Supply Company – Mansfield, OH NAP NAP NAP NAP NAP NAP NAP  
9.05 Property   1 Dollar Tree – Linden, MI NAP NAP NAP NAP NAP NAP NAP  
9.06 Property   1 Dollar Tree – Midland, MI NAP NAP NAP NAP NAP NAP NAP  
9.07 Property   1 Dollar Tree – Millbrook, AL NAP NAP NAP NAP NAP NAP NAP  
9.08 Property   1 Dollar General Plus – Farmington, NM NAP NAP NAP NAP NAP NAP NAP  
9.09 Property   1 Dollar Tree – Tuscaloosa, AL NAP NAP NAP NAP NAP NAP NAP  
9.10 Property   1 Dollar General Plus – Benton Harbor, MI NAP NAP NAP NAP NAP NAP NAP  
9.11 Property   1 Sherwin Williams – Kansas City, KS NAP NAP NAP NAP NAP NAP NAP  
10 Loan   1 Rockaway Hotel and Spa 78.4% 349.20 255.73 73.2% 329.42 215.77 65.5%  
11 Loan   6 Wechsler Multifamily Portfolio NAP NAP NAP NAP NAP NAP NAP  
11.01 Property   1 Hunter's Pond Apartments NAP NAP NAP NAP NAP NAP NAP  
11.02 Property   1 Woodwind Apartments NAP NAP NAP NAP NAP NAP NAP  
11.03 Property   1 Crossings At Bellbrook Villas NAP NAP NAP NAP NAP NAP NAP  
11.04 Property   1 Jefferson Place Villas NAP NAP NAP NAP NAP NAP NAP  
11.05 Property   1 Deer Creek Crossing NAP NAP NAP NAP NAP NAP NAP  
11.06 Property   1 Country Squire Villas NAP NAP NAP NAP NAP NAP NAP  
12 Loan   1 Maritime Hotel 89.4% 332.97 301.38 90.5% 319.89 279.48 87.4%  
13 Loan   10 Radius at Harbor Bay NAP NAP NAP NAP NAP NAP NAP  
13.01 Property   1 1420 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
13.02 Property   1 1351 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
13.03 Property   1 1451 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
13.04 Property   1 1640 South Loop Road NAP NAP NAP NAP NAP NAP NAP  
13.05 Property   1 1650 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
13.06 Property   1 1600 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
13.07 Property   1 1350 South Loop Road NAP NAP NAP NAP NAP NAP NAP  
13.08 Property   1 1321 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
13.09 Property   1 1501 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
13.10 Property   1 1411 Harbor Bay Parkway NAP NAP NAP NAP NAP NAP NAP  
14 Loan   1 SpringHill Suites Bloomington 73.1% 160.23 116.26 72.6% 150.36 101.55 67.5%  
15 Loan   1 100 Ceramic Tile Drive NAP NAP NAP NAP NAP NAP NAP  
16 Loan   1 Courtyard Fredericksburg Historic District 81.6% 163.31 137.96 84.5% 160.00 135.54 84.7%  
17 Loan   1 US Storage Centers - Chatsworth NAP NAP NAP NAP NAP NAP NAP  
18 Loan   1 1114 Madison Avenue NAP NAP NAP NAP NAP NAP NAP  
19 Loan   1 Silverado Self Storage NAP NAP NAP NAP NAP NAP NAP  
20 Loan   1 321 Starr Street NAP NAP NAP NAP NAP NAP NAP  
21 Loan   1 Zoe Lofts NAP NAP NAP NAP NAP NAP NAP  
22 Loan   1 310 Greenwich Ave NAP NAP NAP NAP NAP NAP NAP  
23 Loan   1 CLC Spaces Storage Little Rock NAP NAP NAP NAP NAP NAP NAP  
24 Loan   1 Cedar Creek MHC NAP NAP NAP NAP NAP NAP NAP  
25 Loan   1 Carriage House NAP NAP NAP NAP NAP NAP NAP  
26 Loan   1 Riverside Estates NAP NAP NAP NAP NAP NAP NAP  
27 Loan   1 US Storage Centers - Stanton NAP NAP NAP NAP NAP NAP NAP  
28 Loan   1 US Storage Centers - Cerritos NAP NAP NAP NAP NAP NAP NAP  
29 Loan   1 61 Thompson Street Apartments NAP NAP NAP NAP NAP NAP NAP  
30 Loan   1 Baumgartner Road Self-Storage NAP NAP NAP NAP NAP NAP NAP  
31 Loan   1 US Storage Centers - Irwindale NAP NAP NAP NAP NAP NAP NAP  

 

 A-1-26 

 

BANK5 2025-5YR13
Annex A-1

 

 

 

Loan ID Number Loan / Property Flag Footnotes (for Loan and Property Information) # of Properties Property Name Coop - Rental Value Coop - LTV as Rental  Coop - Unsold Percent Coop - Sponsor Units Coop - Investor Units Coop - Coop Units Coop - Sponsor/Investor Carry
                       
1 Loan   1 The Spiral              
2 Loan   1 Gateway Center North              
3 Loan   1 The Plaza at Walnut Creek              
4 Loan   1 Storage Depot - Virginia Beach              
5 Loan   5 AHIP Hotel Portfolio              
5.01 Property   1 Residence Inn Neptune              
5.02 Property   1 Hampton Inn & Suites Baltimore Arundel Mills              
5.03 Property   1 Hilton Garden Inn Milford              
5.04 Property   1 Fairfield Inn & Suites Titusville Kennedy Space Center              
5.05 Property   1 Fairfield Inn & Suites Pittsburgh Airport Robinson Township              
6 Loan   1 Green Caye Village              
7 Loan   1 Sheraton Imperial Raleigh Durham              
8 Loan   1 Crowne Plaza North Augusta              
9 Loan   11 ExchangeRight Net Leased Portfolio #69              
9.01 Property   1 Kroger – Zionsville, IN              
9.02 Property   1 Tractor Supply Company – Tucson, AZ              
9.03 Property   1 Tractor Supply Company – Moncks Corner, SC              
9.04 Property   1 Tractor Supply Company – Mansfield, OH              
9.05 Property   1 Dollar Tree – Linden, MI              
9.06 Property   1 Dollar Tree – Midland, MI              
9.07 Property   1 Dollar Tree – Millbrook, AL              
9.08 Property   1 Dollar General Plus – Farmington, NM              
9.09 Property   1 Dollar Tree – Tuscaloosa, AL              
9.10 Property   1 Dollar General Plus – Benton Harbor, MI              
9.11 Property   1 Sherwin Williams – Kansas City, KS              
10 Loan   1 Rockaway Hotel and Spa              
11 Loan   6 Wechsler Multifamily Portfolio              
11.01 Property   1 Hunter's Pond Apartments              
11.02 Property   1 Woodwind Apartments              
11.03 Property   1 Crossings At Bellbrook Villas              
11.04 Property   1 Jefferson Place Villas              
11.05 Property   1 Deer Creek Crossing              
11.06 Property   1 Country Squire Villas              
12 Loan   1 Maritime Hotel              
13 Loan   10 Radius at Harbor Bay              
13.01 Property   1 1420 Harbor Bay Parkway              
13.02 Property   1 1351 Harbor Bay Parkway              
13.03 Property   1 1451 Harbor Bay Parkway              
13.04 Property   1 1640 South Loop Road              
13.05 Property   1 1650 Harbor Bay Parkway              
13.06 Property   1 1600 Harbor Bay Parkway              
13.07 Property   1 1350 South Loop Road              
13.08 Property   1 1321 Harbor Bay Parkway              
13.09 Property   1 1501 Harbor Bay Parkway              
13.10 Property   1 1411 Harbor Bay Parkway              
14 Loan   1 SpringHill Suites Bloomington              
15 Loan   1 100 Ceramic Tile Drive              
16 Loan   1 Courtyard Fredericksburg Historic District              
17 Loan   1 US Storage Centers - Chatsworth              
18 Loan   1 1114 Madison Avenue              
19 Loan   1 Silverado Self Storage              
20 Loan   1 321 Starr Street              
21 Loan   1 Zoe Lofts              
22 Loan   1 310 Greenwich Ave              
23 Loan   1 CLC Spaces Storage Little Rock              
24 Loan   1 Cedar Creek MHC              
25 Loan   1 Carriage House              
26 Loan   1 Riverside Estates              
27 Loan   1 US Storage Centers - Stanton              
28 Loan   1 US Storage Centers - Cerritos              
29 Loan   1 61 Thompson Street Apartments              
30 Loan   1 Baumgartner Road Self-Storage              
31 Loan   1 US Storage Centers - Irwindale              

 

 A-1-27