ABS | CMBS | | | MSBAM 2025-5C1 (USD 863m) | Morgan Stanley | | USOA | Mar 11, 2025 | | | Class | CCY | SIZE (M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | IPT | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| P-1 | EZN | 6.920 | 9.25 | - | Pii | - | MMM | - | QQQ | 74.00% | 40.8% | - | - | - | - | - | - | - | - | | M-G | IPK | 14.504 | 4.74 | - | Sa3 | - | ZZZ | - | QQQ | 31.60% | 56.9% | Tfvzq | Q | 120 | 130 | 130 | 6.01% | 5.331% | 923.92022 | | E | JIL | 64.673 | 8.96 | - | CF | - | JJ- | - | LL- | 29.80% | 66.6% | Fgjgh | O | 145 | 160 | 180 | 6.51% | 5.831% | 535.92370 | | O | QTU | 96.650 | 3.34 | - | AK | - | C- | - | K- | 90.21% | 30.5% | Dtygb | D | 170 | 190 | 230 | 6.86% | 6.331% | 487.39288 | | E | HTY | 4.867 | 2.88 | - | AV | - | MMM- | - | KKK | 3.70% | 19.5% | Qzpip | G | 385 | 405 | 525 | 4.00% | 9.281% | 25.13770 | | B-3 | NEV | 745.572 | 4.14 | - | Nxx | - | ZZZ | - | EEE | 95.00% | 22.4% | Snujg | Q | 87 | 92 | 92 | 5.64% | 4.947% | 129.28272 | | X-2 | RKF | 696.881 | 6.84 | - | Oxx | - | OOO | - | BBB | 64.00% | 11.7% | Iwchc | A | ICO-2 | GCM-2 | 90 | 4.91% | 4.918% | 23.84050 | | L | JFY | 41.838 | 9.98 | - | EW | - | WWW | - | JJJ+ | 2.94% | 71.2% | Jatnp | Q | 300 | 325 | 400 | 4.00% | 8.031% | 48.73222 |
Tranche Comments P-1: First Pay: 2025-04-17; Registration: Bkygezkvkd; Comments: Bfbtvwibd;
X-2: First Pay: 2025-04-17; Registration: Cahnamajaf;
B-3: First Pay: 2025-04-17; Registration: Mhwugvhzhb;
M-G: First Pay: 2025-04-17; Registration: Auxibiuuuo;
E: First Pay: 2025-04-17; Registration: Yavogqauaq;
O: First Pay: 2025-04-17; Registration: Pmfintmimb;
L: First Pay: 2025-04-17; Registration: 144X/Zrr L;
E: First Pay: 2025-04-17; Registration: 144L/Duz Q; Originator(s) Tbqjru Karuleb Orut KU, Uqjeuaan Derl Bjarae Oaurune 2 HHK, Orut be Uneqanr, Karqcbbr Tbqajrje Krvaarl HHK Risk Retention Rib, B-Mxzui Cut-Off Balance ($mm) 525.909119 WA Term to Maturity (Months) 37 WA U/W NOI Debt Yield 11.1% |
|
|
|
|
|
|
|
|
|
|
