2025-C35

Morgan Stanley Bank of America Merrill Lynch Trust I (MSBAM) 2025-C35

C/P

Sector

Status

Deal Name

Parent

Leads

Region

Date

Morgan Stanley

Class	CCY	SIZE (M)	WAL	WALX	MO	SP	FI	DR	KR	C/E	LTV	TYPE	BNCH	IPT	GDNC	SPRD	CPN	YLD	PRICE
N-4	IXQ	14.000	1.26	-	Kzz	-	UUU	-	EEE	42.00%	90.8%	Slffz	C	WRW-2	JPD-2	85	5.33%	5.223%	700.17640
A-I	GOV	19.515	7.60	-	Zy2	-	FFF	-	WWW	13.34%	60.3%	Blxxc	S	115m	120y	120	5.97%	5.611%	599.36390
K	KNG	82.125	5.37	-	CA	-	C-	-	C-	64.00%	70.0%	Wumyp	J	190j	185y	185	6.35%	6.261%	699.92390
O	PLA	18.134	7.36	-	LY	-	BB-	-	CC	99.64%	55.6%	Dromo	T	145p	145c	145	6.22%	5.861%	670.84670
T-MO	QSE	76.740	5.52	-	Ouu	-	AAA	-	QQQ	42.00%	17.9%	-	-	WEE-5	-	-	-	-	-
D-5	ZRA	556.412	5.26	-	Rmm	-	OOO	-	GGG	41.00%	54.6%	Nnagp	N	89u	87d	87	5.63%	5.270%	895.19290
W	RJQ	36.750	5.78	-	SV	-	RRR-	-	HHH	1.54%	66.7%	Wogxk	K	385f	375	375	4.50%	8.161%	50.77650
X-1	YTP	4.926	3.90	-	Rrr	-	YYY	-	PPP	43.00%	15.5%	-	-	-	-	-	-	-	-

Filings

ABS-15G

Tranche Comments

X-1: Registration: Dfnggmfrfh; Comments: Gsvcasl; T-MO: Registration: Eouojpojou; N-4: Registration: Ohjbmihiho; D-5: Registration: Vyncjfysyx; A-I: Registration: Fehqmhefer; O: Registration: Bcqumecrcf; K: Registration: Ilkbxklcle; W: Registration: 144V Fabv;

Risk Retention

Qgqwrmkk kvd Oeqrmevwkk

# of Loans

# of Properties

Top 10 Loans %

61.1%

WA Cut-Off LTV

54.5%

WA U/W NOI Debt Yield

14.0%

Reset

Yes