2025-FL14

BDS Ltd (BDS) 2025-FL14

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Bridge Investment Group (Bridge REIT)

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
X	JMV	97.000	5.44	1.70	WN	-	N-	-	-	1.61%	-	-	-	-	-	-	-	-	Retained
X-I	GMY	81.000	1.20	7.28	OX	-	UUU	-	-	97.90%	-	Pzbaubdw	TGUO	163r	163u	163	ZTQW+157	-	34.65000
J	ZGC	26.000	7.21	2.50	QV	-	DDD-	-	-	86.38%	-	Jksybrpj	BLOP	330m	320s	310	GJVF+310	-	835.00000
E	LEN	19.000	8.10	4.45	QG	-	QQ-	-	-	46.79%	-	Fbdeterk	BOJT	185a	180x	175	MUCI+169	-	37.56000
HPE	VVZ	12.000	-	-	FN	-	MU	-	-	-	-	-	-	-	-	-	-	-	Retained
R	YZU	93.000	4.77	5.70	DT	-	WWW	-	-	72.91%	-	Tdqmxqhz	EZPD	260r	255c	250	BKVB+250	-	871.00000
E	HRJ	892.000	3.20	1.50	Pgg	-	III	-	-	68.70%	-	Rvbmrcrs	QLXX	138m	138c	135	WBMQ+128	-	78.81000
A	FOO	80.000	4.30	8.60	JE	-	B-	-	-	38.43%	-	Ezwpmzpp	WPZR	215c	205i	195	DNPD+189	-	82.69000
W	YOW	14.000	7.18	9.60	JY	-	EE-	-	-	7.62%	-	-	-	-	-	-	-	-	Retained

Filings

ABS-15G

Tranche Comments

E: First Pay: 2025-04-21; Registration: 144I/Qlf G; X-I: First Pay: 2025-04-21; Registration: 144H/Afd K; E: First Pay: 2025-04-21; Registration: 144J/Gef M; A: First Pay: 2025-04-21; Registration: 144U/Rqi B; R: First Pay: 2025-04-21; Registration: 144W/Ehp J; J: First Pay: 2025-04-21; Registration: 144U/Vje C; W: First Pay: 2025-04-21; Registration: 144P/Qnu H; X: First Pay: 2025-04-21; Registration: 144A/Lef R; HPE: First Pay: 2025-04-21; Registration: 144P/Lto L;

Risk Retention

FV - Itfz QF/FF - Itf

Cut-Off Balance ($mm)

567.90419

# of Loans

# of Properties

WA Seasoning (Months)

WA U/W DSCR

1.04m

WA U/W NOI Debt Yield

5.6%