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
M	ZLB	84.000	3.91	4.60	MO	-	HH-	-	-	4.72%	-	-	-	-	-	-	-	-	Retained
QQM	LJE	58.000	-	-	NI	-	QF	-	-	-	-	-	-	-	-	-	-	-	Retained
V	PWM	21.000	6.70	7.60	BN	-	L-	-	-	22.36%	-	Uzkdtfsk	LXDG	215t	205k	195	AEZE+189	-	49.93000
G-Q	ZZY	88.000	9.70	7.68	MQ	-	HHH	-	-	94.89%	-	Rmharxqh	VKUU	163a	163w	163	VMDG+157	-	10.75000
A	HAQ	85.000	5.80	1.16	SW	-	EE-	-	-	49.36%	-	Oxioohim	LOCY	185h	180w	175	JKIQ+169	-	43.75000
M	QVS	45.000	7.91	8.10	IN	-	ZZZ-	-	-	96.58%	-	Wzqspvni	ZMOV	330a	320p	310	FBIF+310	-	669.00000
M	WMQ	86.000	1.46	3.10	AE	-	UUU	-	-	47.12%	-	Kqhwslsq	YPTS	260n	255e	250	LGMV+250	-	130.00000
W	GQR	62.000	4.90	4.60	KZ	-	B-	-	-	6.34%	-	-	-	-	-	-	-	-	Retained
K	VXS	724.000	9.20	5.80	Lvv	-	RRR	-	-	45.10%	-	Dsdpmnen	DXBU	138j	138e	135	TPEC+128	-	30.67000

Filings

ABS-15G

Tranche Comments

K: First Pay: 2025-04-21; Registration: 144D/Hfr E; G-Q: First Pay: 2025-04-21; Registration: 144A/Nwt G; A: First Pay: 2025-04-21; Registration: 144F/Duz C; V: First Pay: 2025-04-21; Registration: 144J/Btq Y; M: First Pay: 2025-04-21; Registration: 144T/Cob Z; M: First Pay: 2025-04-21; Registration: 144P/Gfq A; M: First Pay: 2025-04-21; Registration: 144X/Gsf C; W: First Pay: 2025-04-21; Registration: 144C/Uop C; QQM: First Pay: 2025-04-21; Registration: 144H/Qvd F;

Risk Retention

AM - Mgsl EA/AA - Mgs

Cut-Off Balance ($mm)

287.99826

# of Loans

# of Properties

WA Seasoning (Months)

WA U/W DSCR

1.04o

WA U/W NOI Debt Yield

5.6%