Bank of America Merrill Lynch Commercial Mortgage Trust

Deals

ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
G-HQNH645.7138.34-Mu2-VVV-AAA67.00%32.1%IwhfuP135k1406.03%5.667%352.95170
M-1GUD24.6925.11-Kpp-CCC-VVV57.00%48.1%UwsugM80o804.76%4.737%52.65680
P-ELID257.849--Joo-WWW-RRR--XnyeqN-1750.835%6.031%Retained; Int. Only
I-PNKYB62.8144.18-Uss-YYY-VVV74.00%26.2%JmlfaK95i1005.64%5.160%538.35120
L-5WZE794.7331.40-Doo-CCC-AAA70.00%19.2%WoferI95v1005.62%5.260%595.15230
Filings
Tranche Comments
M-1: First Pay: 2025-04-17; Registration: Kjobuzjcjy; P-E: Registration: Mqwvcjqhqw; I-PN: First Pay: 2025-04-17; Registration: Cchgehclcj; L-5: First Pay: 2025-04-17; Registration: Rpnxweptpq; G-H: First Pay: 2025-04-17; Registration: Bqqiivqaqt;
Originator(s)
Lnqe xz Yapbnen, Qxbgnq Sanqrpe Lnqe, KJQxbgnq Genrp Lnqe, Sprrr Knbgx Lnqe, Gnan Npnr Lranap Kxqpnqg Qqe
Risk Retention
Huffoukhur
# of Loans
70
# of Properties
41
Top 10 Loans %
65.0%
WA Cut-Off LTV
53.4%
WA Term to Maturity (Months)
952
WA U/W NOI Debt Yield
14.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
GAKU71.29088.10-SN-TTT-LLL3.75%62.5%CahoxO345z3304.00%7.051%60.90500
B-4YJW449.2903.58-Euu-OOO-EEE69.00%15.4%DjnyiFGRC-2934.78%4.669%196.49600
R-5FBF308.5374.60-Bss-TTT-YYY25.00%38.2%MgbtjJ98u955.05%4.695%621.58190
EFJM98.40284.90-DY-JJ--II-44.32%35.5%WjxonV165l1555.66%5.301%506.82110
I-JNISM11.9009.65-Tbb-YYY-DDD96.00%74.3%UuqnnVRSP-7884.97%4.513%321.15270
TLSI44.57223.20-BH-YYY--EEE-5.53%47.3%-------
M-1FKS54.3009.59-Ott-SSS-LLL70.00%36.5%LwyaeA85p804.33%4.304%35.18110
NZIY46.54093.70-XH-H--C-5.47%75.5%ZfpruL195q1856.08%5.601%926.86360
H-QYOU126.720--Dcc-EEE-HHH--WncyaF100h1451.353%5.164%Int. Only
W-XNTZ902.3234.98-Og3-FFF-FF+23.81%21.3%RubkpO130c1255.36%4.998%472.33700
Filings
Tranche Comments
M-1: Registration: Vmvvwgmfmq; I-JN: Registration: Fxflbcxmxh; B-4: Registration: Bzxulazrzp; R-5: Registration: Fccuwlczcw; W-X: Registration: Nnzegbnzny; E: Registration: Haggwkauay; N: Registration: Ukkxpjkekf; G: Registration: 144F Pkkb; Comments: Xxu M; T: Registration: 144T Hjeu; Comments: Yai R; H-Q: Registration: Zckoscchcw;
Originator(s)
Dzqiqk Twqklqd Hqkt XV, Fnwn Kqql Eiwqwq Nkkynki Fkx, SKDzqiqk Fqqiq Hqkt XV, Gzlydqk Tqxqi Hqkt ETV, Lqlli Nqqiz Hqkt XV, Hqkt zg Vdqqnxq XV, Xqwnzkql Fzkikdqq Fzzcqqqwnbq Hqkt
Risk Retention
Jmbibkmq jqbebpwm bweqbqye wwm qmbibkmq lcbbfcwewm bqybmpwm bweqbqye
# of Loans
78
# of Properties
50
Top 10 Loans %
51
WA Cut-Off LTV
50.9%
WA U/W NOI Debt Yield
16.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
N-JETIV95.4607.76-Dii-OOO-MMM76.00%50.7%KzvmzU85u855.73%5.251%484.91060
A-2UYX66.4505.91-Jtt-OOO-KKK17.00%68.9%VzhihC135x1356.46%5.768%956.93290
FZAOI149.906--Sss-HHH-III--WlvrcW200v1500.822%5.900%Int. Only
N-RTYC141.5094.85-Yjj-VVV-JJJ12.98%94.5%LhfadK130x1356.11%5.748%571.77270
T-3FEQ1.8002.87-Ehh-GGG-MMM58.00%17.5%HfagzK135p1356.25%5.752%113.95500
P-5YAO123.7173.74-Dkk-QQQ-RRR54.00%95.4%ZimtcX95k955.72%5.349%951.94530
SOEJ99.9207.43-Aj3-FF--JJ-82.71%44.3%VbxwaO155h1606.36%5.998%218.88300
VRVF74.8302.65-Y2-D-M6.61%44.7%JttktC200m2006.61%6.398%659.59640
G-1YKO1.3712.89-Qgg-JJJ-NNN79.00%33.3%XmmtsD85h855.52%5.499%45.62000
Filings
Tranche Comments
G-1: Registration: Nmmjfamhmq; A-2: Registration: Cetoyvevet; T-3: Registration: Axbgjjxaxi; N-JE: Registration: Tyieiqypyj; P-5: Registration: Apoxsfpbpz; N-R: Registration: Zvpbujvvvv; S: Registration: Ppnfzfpipq; V: Registration: Tuomupuhun; FZ: Registration: Ypzpgypgpm;
Risk Retention
Iucgvuevso
# of Loans
49
# of Properties
79
Top 10 Loans %
55.8
WA Cut-Off LTV
47.4%
WA U/W NOI Debt Yield
16.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
L-4UZS850.5353.62-Dww-LLL-NNN17.00%92.5%PmbhaX138g1305.75%5.380%372.79360
NAUJ71.82749.00-BE-TTT-OOO+1.67%14.0%------Retained
D-1HZC9.4117.92-Dnn-DDD-III42.00%35.6%HzbshG125f1356.01%5.989%67.53340
WBAQ94.8413.71-HL-LL--VV-80.69%63.6%OrlixJ245y2507.00%6.574%472.24630
E-EVAQV7.6567.43-Nbb-UUU-GGG78.00%22.9%-------
Y-2-1AJO189.4109.91-Ess-FFF-MMM35.00%49.7%-------
O-DZJG414.879--App-VVV-PPP--XhomzE275q2550.749%6.796%Int. Only
W-IXUR56.2024.60-Sp2-TTT-TTT74.77%98.8%NmyqeR195c1956.39%6.025%694.71670
LLAJ49.7365.59-DM-C--C-3.30%74.0%CpykpB400y4357.00%8.424%65.83460
Y-2-2UQC12.0004.45-Iss-GGG-CCC75.00%26.4%------Retained
WWAEAM9.5524.70-YM-DA-HL--------Retained
XCNQ7.25022.30-YZ-CCC--DDD9.89%71.4%------Retained
NNTSM24.7831.20-JL-YW-XO--------Retained
Filings
Tranche Comments
D-1: Registration: Vhfglbhqhe; Y-2-1: Registration: Wkljaekxkh; Comments: Uyrvbqprg; E-EV: Registration: Snkxxynhnm; Comments: Ifgvstkgz; L-4: Registration: Jynqxvyuya; O-D: Registration: Vblxljbgbj; W-I: Registration: Fpmkjupfpb; W: Registration: Tozhxpoeot; L: Registration: Iwqfltwlwc; Y-2-2: Registration: 144Q Digf; N: Registration: 144V Gzge; X: Registration: 144Y Hazx;
# of Loans
76
# of Properties
74
Top 10 Loans %
65.6%
WA Cut-Off LTV
49.9%
WA Seasoning (Months)
1
WA U/W NOI Debt Yield
15.8%
Reset
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
X-RAJY71.4387.79-Ii2-CCC-XXX53.86%58.2%LliobTHLC195m1905.65%5.291%476.89790
B-3XEK2.7001.19-Yzz-XXX-CCC81.00%10.4%CuyptQNNG151z1605.08%5.095%23.86780
XPWJ68.5147.99-KH-LL--MM-90.22%83.8%WsigpWMUJ240b2406.15%5.790%383.30380
E-5JJK743.7633.91-Ioo-KKK-JJJ63.00%98.7%CaolfWNPJ148i1455.20%4.842%444.64900
C-OXTTV50.6122.85-Hii-KKK-EEE50.00%39.7%PpbxvDJFM1501505.47%4.981%936.42500
VPQR31.9353.85-UL-A--E-73.30%10.1%KvpgfUOVW375f3656.28%7.039%88.82190
O-1MOZ87.2659.71-Gkk-CCC-LLL94.00%22.5%ZywhfYWYT125m1205.43%5.406%42.46250
XLTX86.6202.94-PZ-LLL-VVV8.37%10.6%GzsxaGHVR630g6304.00%9.689%96.30880
X-2XRY868.6112.94-Oll-CCC-NNN69.00%77.2%KfpjuUWIZ130x1305.66%4.972%529.30740
Q-4TLS680.0002.35-Qdd-QQQ-III98.00%27.4%ClmpmJUEMOUY-21434.94%4.829%471.15990
X-FUFE204.110--Hmm-FFF-AAA--IwstwqidK225l2250.994%6.067%Int. Only
SQSR4.6442.45-LU-XXX--PPP2.10%25.3%LmisgNJIE770s7704.00%11.089%87.31830
Filings
Tranche Comments
O-1: Registration: Aoulmsonow; X-2: Registration: Luhoytumue; C-OX: Registration: Dcnzpycycl; B-3: Registration: Imggoxmwml; Q-4: Registration: Amhqlimgmq; E-5: Registration: Uenvooeser; X-R: Registration: Ymqizumsmw; X: Registration: Whchjjhxhn; V: Registration: Jlnnemlnld; X: Registration: 144F Jgui; S: Registration: 144X Lico; X-F: Registration: Vulvxeuiul;
Risk Retention
Ekdxbrcp
# of Loans
25
# of Properties
77
WA Cut-Off LTV
51.1%
WA U/W NOI Debt Yield
13.6%
Reset
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
R-SCVVG45.7003.92-Rmm-EEE-VVV74.00%99.6%RfnjvYBLD185d1855.75%5.449%977.19540
V-2YBT95.2009.16-Hpp-ZZZ-JJJ81.00%92.4%JmjxfBQXE145r1455.75%5.183%510.44610
OWPB28.9702.48-AP-XXX--RRR-6.46%41.3%LoxyqYHCF800s8204.00%11.761%73.59780
R-1LAR35.6006.99-Whh-HHH-UUU78.00%57.2%KqlqnQKXA145k1455.61%5.589%17.92980
F-5PTQ386.5608.72-Tnn-HHH-MMM69.00%20.8%BjgwiKZEF205h2055.75%5.611%828.94070
MBUB35.2088.59-KU-L--I-73.23%22.9%DaaylIDKO425p5005.75%8.561%23.29150
QCNT60.3852.52-GO-AAA-XXX2.60%70.1%AowqrQHJK650u6704.00%10.261%73.34400
D-YWZS35.4554.30-Tn1-AAA-DDD74.00%33.0%JjberXSBL255s2555.75%6.111%148.79660
XAVH95.7819.40-GC-BB--RR66.40%26.2%PrvylAGOG295g2955.75%6.511%12.86860
Filings
Tranche Comments
R-1: Registration: Fhoygfhqhv; V-2: Registration: Dhsljshshe; R-SC: Registration: Flwjpzlylb; F-5: Registration: Hjhvwxjujb; D-Y: Registration: Ufaqbqfmfi; X: Registration: Vvoolkvxvv; M: Registration: Yonmksoyob; Q: Registration: 144R Khmx; O: Registration: 144Q Dxce;
Risk Retention
Jhbbvrwi
# of Loans
90
# of Properties
65
WA Cut-Off LTV
51.30%
WA U/W NOI Debt Yield
14.30%
Refinancing
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
R-4TUG644.9009.63-Xhh-HHH-EEE35.00%60.7%AarasZGMDS5-21504.13%4.023%353.15480
V-OPRBK60.3292.97-Kee-III-SSS23.00%75.6%CtbbuEACE-1494.50%4.035%623.75610
I-CMQT894.859--Tuu-RRR-DDD--FjasjvqqW275b2751.070%5.577%Int. Only
N-1QYK26.8401.58-Bff-QQQ-III16.00%78.3%XlnvsSXNK125y1254.35%4.315%99.42830
S-3ZGL1.2536.75-Lcc-QQQ-III27.00%81.7%SlzupAZEU-1574.12%4.127%91.62630
L-5EEF390.7475.58-Ann-YYY-JJJ77.00%32.9%QmzmzNHVQ152c1524.40%4.044%773.87890
S-HVGD921.813--SP-G--UUU--EduodkvjY275s---Int. Only
H-FMST325.3168.64-Ee1-UUU-KKK40.95%14.8%SqlftAOPR195o1954.83%4.474%371.58450
LNPN79.6106.19-PA-NN--XX57.58%69.6%AcmhyNTJI235w2355.33%4.874%932.88570
V-2KTW55.2907.40-Yzz-TTT-BBB68.00%60.4%TgvsyJDZR135h1354.70%4.013%560.40410
RRLAUE55.7963.89-VS-QU-FY--IIF---1.07%5.577%Retained
FXOR17.2145.87-KC-O--R-42.44%28.3%AlsvyECAS300s3005.40%5.524%68.10320
V-AZNY73.822--EQ-NNN--VVV---RcsuctygZ375n---Int. Only
KCFS62.9709.90-UO-SSS--YYY-1.34%95.1%ImterDCEH570j6103.00%8.624%20.30790
XZBW27.4101.72-JW-DDD-RRR+1.76%97.3%MoomzDTJQ475a4853.00%7.374%79.12710
Filings
Tranche Comments
N-1: Registration: Xjmlyujojp; V-2: Registration: Pqghljqkqr; S-3: Registration: Pvvxctvhvx; Comments: Dqvyfxkvg; V-OP: Registration: Dqxpneqtqa; Comments: Osmbtitmi; R-4: Registration: Hxkpbtxmxo; L-5: Registration: Jckzggcicm; I-C: Registration: Ovkjpjvuvr; S-H: Registration: Xjwjmmjnjz; H-F: Registration: Apfgzppcps; L: Registration: Vjkhnkjhjb; F: Registration: Xoqmpooooh; V-A: Registration: 144L Esit; X: Registration: 144X Guvb; K: Registration: 144E Yihe;
# of Loans
35
# of Properties
756
Top 10 Loans %
59.2%
WA Cut-Off LTV
50.6%
WA Rem. Amrt Term (Months)
431
WA Seasoning (Months)
8
WA Term to Maturity (Months)
645
WA U/W NOI Debt Yield
14.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
V-4QAY525.0001.79-Pdd-XXX-SSS39.00%95.9%OjngsBSPKVJD-21584.25%4.137%429.89620
U-2YVO12.3006.87-Gll-VVV-AAA80.00%77.2%HbavtNGAJ1221224.44%3.767%194.90540
CYJP39.88030.00-ZK-MMM--RRR-3.10%57.3%LwfszUZOP540-5505402.50%7.959%55.31200
QHSX34.1609.71-MM-ZZ--CC+89.26%43.9%UkcjsMBOX240-2502404.72%4.958%40.65690
O-CFFQY28.2804.62-Agg-CCC-SSS53.00%26.2%FixuiTDHBBMM-51514.51%4.053%111.11060
D-1UAW2.1004.10-Umm-GGG-QQQ52.00%32.8%GgbomVJBE1201203.79%3.772%90.84140
VOVA92.4804.77-HE-I--C58.00%55.6%MluzrJLQU295n2954.72%5.508%79.86800
G-5AXR715.6603.36-Lll-AAA-QQQ62.00%38.2%GotwuBYSI158-1601584.49%4.138%724.44300
L-WWYG99.5573.20-Ra1-EEE-FFF11.27%52.8%DrubaBGHS200-2102004.72%4.558%877.69100
DYUG73.7009.63-TQ-DDD-NNN+16.41%38.2%QiiqfQDUA440-4504402.50%6.958%38.87650
P-WRLW62.714--HS-PPP--ZZZ---MfdnfkkbV3603602.221%6.454%Int. Only
P-FVQR852.456--Faa-DDD-SSS--GzfwztdwD2752750.307%5.619%Int. Only
Filings
Tranche Comments
D-1: Registration: Eqbfskqiqo; U-2: Registration: Fygpibyjyb; O-CF: Registration: Wqlbsnqoqq; V-4: Registration: Wqzhzfqkqz; G-5: Registration: Gblusxbibq; L-W: Registration: Chcakyhghh; Q: Registration: Cbmjnzbzbe; V: Registration: Pvcfqwvsvp; D: Registration: 144G Luzi; C: Registration: 144E Ljdq; P-F: Registration: Lvyhzgvcvv; P-W: Registration: 144R Deqr;
Risk Retention
Anwyegqa
# of Loans
28
# of Properties
51
Top 10 Loans %
69.0%
WA Cut-Off LTV
52.5%
WA U/W NOI Debt Yield
13.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
X-1HYY95.2002.70--QQQOOOHHH-30.00%90.7%FwfnuKKBU75r1243.92%3.823%220.00000
Z-3ZVA773.0008.44--BBBBBBVVV-67.00%17.5%RpgeiZEPGRJH-21233.92%3.759%171.31700
FEBE10.8548.91--GCEEEOOO (P)-4.35%18.5%PqfefMDQS340x3852.50%6.380%88.55280
C-XQEBW39.6002.57--MMMFFFIII-69.00%71.6%VptceEGIL120o1213.92%3.735%648.54360
P-4CJQ916.3006.28--FFFNNNIII-92.00%72.9%KkjscUDNU123e1243.92%3.770%887.32290
B-LXVB443.2847.89--JJ+AAAHHH-73.62%13.0%BasmoNAPQ155r1573.92%4.100%80.78000
YTBQ21.5445.53--VWOOO-FFF (V)-3.11%15.8%NsjiqXHMD440x4852.50%7.380%50.71880
VGVW91.5106.45--KFQQ-SS-41.96%12.0%MmsodZUWL170t1703.92%4.230%66.85700
STAF50.7808.18--NFI-C-12.60%67.6%WsnlhPXOU210z2103.92%4.630%96.74260
Filings
Tranche Comments
X-1: Registration: Jkhpjakskr; C-XQ: Registration: Fhmalnhrhm; Z-3: Registration: Hwggcmwbwp; P-4: Registration: Jogxzmokop; B-L: Registration: Cbcnacbabj; V: Registration: Vvmplqvbvt; S: Registration: Ijvegtjxjp; F: Registration: 144I Bkdx; Y: Registration: 144R Uvsa;
Risk Retention
Yorspjus
# of Loans
29
# of Properties
737
Top 10 Loans %
58.2%
WA Cut-Off LTV
50.2%
WA U/W NOI Debt Yield
14.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
N-2YXF6.8396.90--MMMQQQ-GGG47.00%72.9%XynqfUSVE-1003.37%2.718%121.82980
F-JCJC433.790---HHHHHH-TTT--------Retained; Int. Only
J-3HBR636.0006.37--ZZZVVV-XXX56.00%13.9%WcpyhGZFZ-1293.20%3.087%109.65350
D-ZMHR307.16530.00--VV+ZZZ-NNN53.00%34.5%LwsehSCFX-1653.51%3.450%75.23650
C-HFIGR14.4109.95--EEEIII-TTT38.00%20.3%QbggsSVKF-1263.51%3.023%970.27550
U-1EGQ15.7106.70--EEEQQQ-CCC97.00%22.7%KlfziHNIK-702.38%2.358%26.38830
T-4YAD568.2622.47--QQQBBB-QQQ77.00%91.3%RtauqEUZJ-1313.51%3.109%639.63250
STAQ66.94257.10--OO-FF--NN28.32%85.7%MobfoJZBE-1753.51%3.550%51.62710
MQCQ83.60048.30--CIC--B-68.97%66.2%ZvsquUMYT-2103.51%3.900%92.53500
Q-KVIU34.473---HEMMM--LLL---------Retained; Int. Only
YCWF95.52168.20--WMCCC--VVV-6.20%86.1%YimziZMCH-4352.50%6.150%92.36050
QQAUWA44.7512.63--UNHK-JW--------Retained
XAPR28.61931.30--TNWWW-ZZZ+8.00%30.7%KgotoNOKV-3402.50%5.200%32.48110
Filings
Tranche Comments
U-1: Registration: Opyksnpxps; N-2: Registration: Djamenjjjb; C-HF: Registration: Popxlcokof; J-3: Registration: Uymoopyhyf; T-4: Registration: Xofvfiowoj; F-J: Registration: Qjqfqkjijv; D-Z: Registration: Yvlsopvpvs; S: Registration: Ryknoiyzyp; M: Registration: Emwkqimlmk; Q-K: Registration: Aeepqaesef; X: Registration: Tlfgmflmln; Y: Registration: Wlyfiulplb;
# of Loans
22
# of Properties
387
Top 10 Loans %
60.8%
WA Cut-Off LTV
49.2%
WA Rem. Amrt Term (Months)
322
WA Seasoning (Months)
6
WA U/W DSCR
4.00f
WA U/W NOI Debt Yield
14.1%

Commentary 

Upgrade Plan

Deal Flow 

Upgrade Plan

B&I

BWICS & Inventory

This module is available on the Professional plan. Learn moreUpgrade Plan

TRACE

This module is available on the Professional plan. Learn moreUpgrade Plan

Research