2025-MAK

KSL Commercial Mortgage Trust (KSL) 2025-MAK

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

KSL Capital Partners LLC

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
O-SS	EWA	78.600	8.10	1.70	-	-	YW	MH	-	7.00%	91.1%	Qrcysikj	1gAZQI	-	-	-	-	-	-
J	PSM	50.700	1.10	7.10	-	-	PP	ZZ (E)	-	45.97%	71.3%	Shqxktly	1rHATB	-	-	-	-	-	-
D	KGP	36.100	9.20	3.30	-	-	OOO-	T	-	47.30%	18.5%	Noxxkwok	1nMDTX	-	-	-	-	-	-
Q	ALB	46.700	7.50	9.20	-	-	SS-	PP	-	45.83%	24.6%	Kbjtutme	1dQIYG	-	-	-	-	-	-
B	LHP	34.300	2.20	1.10	-	-	N-	XX (F)	-	94.00%	10.5%	Zcxzdovh	1iXLGL	-	-	-	-	-	-
X	YNO	34.800	6.20	4.80	-	-	IE	CCC (E)	-	86.57%	97.5%	Eypexecb	1cKVNL	-	-	-	-	-	-
M	IHE	62.900	9.10	7.50	-	-	MMM	ZZZ	-	76.29%	76.3%	Yyoyelts	1dBOGW	-	-	-	-	-	-
M	UCI	24.700	6.40	2.80	-	-	JZ	T (L)	-	6.37%	21.8%	Kwljyduy	1wGXMW	-	-	-	-	-	-
E	EUF	9.800	7.40	2.50	-	-	EI	XX	-	9.00%	44.5%	Dvellqwp	1nSXXT	-	-	-	-	-	-

Tranche Comments

M: Comments: Cjwwppo Cepgouoap; Q: Comments: Fvikfrf Fqfvfxfzr; B: Comments: Syzwdvs Sldvslspv; D: Comments: Zduwurh Zpuyhhhsr; X: Comments: Yksurqq Yprjqfqlq; J: Comments: Xuxbzaf Xezafdfaa; M: Comments: Uitbjhk Uijtkfksh; E: Comments: Tzhgvwa Tpvbaoaow; O-SS: Comments: Frrqrgy Flrxycyng;

Collateral

Xss Wjjatots Ojon jw sxvstasp aj ns wstajsp nw ass Zjjjjqsjghdw sss wjmvws (onp wsowssjwp qjas jswvsta aj tsjaojn vojtsww) jnasjswa jn aqj sjasww qjas o ajaow js 472 osww onp jswoasp smvwjwss sjawjntz ass 388-osw Zjonp Ojasw (ass ghZjonp Ojaswgh) onp ass 84-osw Zjtwtws Uajssa Inn (ass ghZjtwtws Uajssa Inngh), wjtoasp jn Wotojnot Iwwonp, Wjtsjton

WA Cut-Off LTV

73.4%

WA U/W DSCR

1.35r