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 |
|---|
| T | CBY | 5.832 | 2.72 | - | ZK | - | MMM- | - | QQQ | 1.53% | 22.5% | Mnycu | F | 385 | 405 | 525 | 4.00% | 9.281% | 49.60530 | | V-E | VTI | 43.508 | 6.91 | - | Kb3 | - | OOO | - | CCC | 22.69% | 22.1% | Qubsu | P | 120 | 130 | 130 | 6.01% | 5.331% | 187.75671 | | G | EHS | 81.699 | 9.27 | - | NN | - | JJ- | - | OO- | 48.80% | 56.9% | Ocysp | K | 145 | 160 | 180 | 6.51% | 5.831% | 598.48580 | | R | LOA | 83.391 | 4.87 | - | LA | - | SSS | - | OOO+ | 7.15% | 81.8% | Nkvma | C | 300 | 325 | 400 | 4.00% | 8.031% | 63.79396 | | K-3 | ROJ | 469.106 | 6.32 | - | Ppp | - | NNN | - | JJJ | 16.00% | 15.3% | Cgpod | T | 87 | 92 | 92 | 5.64% | 4.947% | 435.42309 | | Q | FCR | 13.730 | 5.47 | - | YM | - | K- | - | K- | 11.79% | 32.4% | Qyrxf | P | 170 | 190 | 230 | 6.86% | 6.331% | 664.89819 | | I-2 | TGV | 229.834 | 6.40 | - | Luu | - | BBB | - | OOO | 65.00% | 32.1% | Fhhpb | V | HMC-2 | XHI-2 | 90 | 4.91% | 4.918% | 18.21252 | | U-1 | TFK | 2.920 | 4.38 | - | Xyy | - | NNN | - | VVV | 56.00% | 62.9% | - | - | - | - | - | - | - | - |
Tranche Comments U-1: First Pay: 2025-04-17; Registration: Jyoilwypya; Comments: Fmrjknurs;
I-2: First Pay: 2025-04-17; Registration: Rpwmilpepz;
K-3: First Pay: 2025-04-17; Registration: Vpxgptprpr;
V-E: First Pay: 2025-04-17; Registration: Gqukesqmqe;
G: First Pay: 2025-04-17; Registration: Emcayxmsme;
Q: First Pay: 2025-04-17; Registration: Jhbxhwhjhe;
R: First Pay: 2025-04-17; Registration: 144E/Ijo A;
T: First Pay: 2025-04-17; Registration: 144C/Prt W; Originator(s) Ihhxqe Xtqebal Mqeu XV, Vhxaethv Saqb Pstqta Qheqeva 2 LLS, Mqeu hv Vbahhvq, Xtqhehhy Ihhtxqxa Sqqhtqb LLS Risk Retention Jeu, E-Mfyee Cut-Off Balance ($mm) 576.593512 WA Term to Maturity (Months) 92 WA U/W NOI Debt Yield 11.1% |
|
|
|
|
|
|
|
|
|
|
