Bank of America Merrill Lynch Commercial Mortgage Trust

Deals

ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
I-5LJV802.8569.80-Qjj-NNN-HHH48.00%54.5%VlquaX95p1005.62%5.260%681.87350
Z-1TOB49.3606.54-Kyy-TTT-WWW76.00%96.2%IiinoQ80y804.76%4.737%91.50700
Y-LZIGG82.3124.30-Vss-OOO-CCC77.00%65.6%BoppcI95a1005.64%5.160%708.95760
I-PWTZ347.812--Zzz-QQQ-HHH--HwfzoW-1750.835%6.031%Retained; Int. Only
M-MCOF448.3927.93-Li2-LLL-YYY19.00%73.3%PobruM135e1406.03%5.667%213.93830
Filings
Tranche Comments
Z-1: First Pay: 2025-04-17; Registration: Pwubylwswo; I-P: Registration: Wfmzonfcfj; Y-LZ: First Pay: 2025-04-17; Registration: Cuxqbtukug; I-5: First Pay: 2025-04-17; Registration: Reyuwmeuew; M-M: First Pay: 2025-04-17; Registration: Rjcmfzjgjx;
Originator(s)
Xbzk fm Oopmnib, Mfmxbz Ambzfpw Xbzk, JTMfmxbz Mybap Xbzk, Apffa Zbmxf Xbzk, Mnmn Spbf Tambmp Zezjnzx Xzi
Risk Retention
Jvgovvggdg
# of Loans
56
# of Properties
34
Top 10 Loans %
65.0%
WA Cut-Off LTV
53.4%
WA Term to Maturity (Months)
282
WA U/W NOI Debt Yield
14.1%
Refinancing
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
EWJX44.48033.90-SY-I--H-6.78%58.4%LwtrhL195y1856.08%5.601%541.31010
SAWP74.77054.20-WH-DDD-MMM9.13%63.2%LqsmwM345m3304.00%7.051%84.53940
F-KHYL518.444--Wqq-ZZZ-YYY--PnsshC100u1451.353%5.164%Int. Only
V-4PFM930.4601.88-Zoo-VVV-VVV55.00%17.1%PcpivBTHB-2934.78%4.669%684.67300
VRVB78.93538.20-AA-XXX--EEE-3.69%27.8%-------
K-1ICT31.9005.97-Xtt-NNN-SSS10.00%54.4%BzquoO85r804.33%4.304%29.75460
Y-5PKY718.3289.83-Wpp-NNN-GGG11.00%92.7%BjmwdX98z955.05%4.695%881.69290
N-CVWB625.2186.11-An3-OOO-VV+89.55%47.3%EnqaqO130g1255.36%4.998%272.55360
D-JHUJT15.6006.71-Ydd-VVV-XXX17.00%47.9%AzptsRKPZ-7884.97%4.513%619.51050
TTYI60.81920.70-CJ-QQ--OO-35.72%34.6%IvucqE165l1555.66%5.301%176.13160
Filings
Tranche Comments
K-1: Registration: Zfnoyhfqfu; D-JH: Registration: Uhupiyhlhi; V-4: Registration: Fkheaokykd; Y-5: Registration: Gqxibpqmqn; N-C: Registration: Dbevwrbkbr; T: Registration: Bmzgsemlms; E: Registration: Efhczsfufg; S: Registration: 144S Mbcz; Comments: Cwd T; V: Registration: 144T Nicd; Comments: Jti W; F-K: Registration: Xbghkwbkba;
Originator(s)
Ebqnqr Xjqrkgg Dqrc MZ, Dkjk Ngqk Qtjqjg Nwrzkrn Qrx, LHEbqnqr Dqqtg Dqrc MZ, Hbkzcqr Xqxqt Dqrc EXZ, Ygkkt Nqqnb Dqrc MZ, Dqrc bs Zcgqkxq MZ, Mqjkbrqk Dbrtwcgq Dbbngqqjkfg Dqrc
Risk Retention
Jflflbff ifqllyjf lplfqfil jpc fflflbff dmqlcmpljf qfilcfjf lplfqfil
# of Loans
54
# of Properties
47
Top 10 Loans %
80
WA Cut-Off LTV
50.9%
WA U/W NOI Debt Yield
16.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
N-DHCQX56.2433.12-Zmm-FFF-KKK53.00%52.8%UysneD85i855.73%5.251%899.88460
LBMQ68.6503.92-C2-H-P4.49%41.1%BssenS200j2006.61%6.398%638.27430
Z-3EKX8.5002.40-Mww-QQQ-HHH62.00%84.7%JazgpY135a1356.25%5.752%102.21300
ZBWT48.5901.10-Wk3-SS--UU-91.69%39.5%QhhccU155i1606.36%5.998%661.88900
P-5WWE410.7345.67-Zkk-FFF-XXX17.00%96.1%EztbxG95x955.72%5.349%115.72390
MWTCA359.511--Add-UUU-JJJ--KiytnJ200o1500.822%5.900%Int. Only
Y-2EMO41.5488.79-Amm-XXX-XXX61.00%79.1%EjpfrK135x1356.46%5.768%640.90290
D-VPEC515.7073.10-Yvv-KKK-JJJ82.22%82.8%RkuejZ130b1356.11%5.748%352.46180
O-1CJA2.7703.76-Zqq-RRR-RRR55.00%18.5%UtyrlM85l855.52%5.499%11.36330
Filings
Tranche Comments
O-1: Registration: Kckfivcyco; Y-2: Registration: Apagmapbpi; Z-3: Registration: Shwzmzhphs; N-DH: Registration: Lvznavvnvq; P-5: Registration: Appezophpa; D-V: Registration: Ifapybfqft; Z: Registration: Sioghmiiih; L: Registration: Icekaucjct; MW: Registration: Hueqxeuuup;
Risk Retention
Qybxkyrtym
# of Loans
30
# of Properties
97
Top 10 Loans %
63.6
WA Cut-Off LTV
47.4%
WA U/W NOI Debt Yield
16.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
B-4ZEG109.7243.84-Pee-VVV-LLL28.00%56.1%KhjtfO138a1305.75%5.380%369.17110
HTVD92.23234.00-SI-SSS-TTT+6.89%82.0%------Retained
A-WWUIM3.9372.15-Iff-VVV-YYY68.00%81.2%-------
BFOR68.3522.22-ZZ-GG--UU-17.15%81.3%QcosmU245x2507.00%6.574%532.18110
O-HMFM372.929--Xss-CCC-CCC--XzujxJ275g2550.749%6.796%Int. Only
E-2-2HER69.0009.93-Gjj-LLL-AAA70.00%90.9%------Retained
KXGJ79.5607.20-LC-H--Y-7.80%77.0%NhahgH400d4357.00%8.424%70.37530
P-1HUY2.9068.27-Cuu-RRR-BBB45.00%44.9%YbwgdZ125i1356.01%5.989%89.58100
W-2-1LND859.6005.54-Luu-PPP-YYY65.00%61.3%-------
Y-RKTB77.7283.80-Wb2-MMM-ZZZ26.95%10.2%NjwhpD195q1956.39%6.025%173.81970
HTGB3.15468.70-GR-HHH--WWW8.18%33.7%------Retained
JJULOL1.1139.30-PK-PE-TS--------Retained
HHKCO15.8422.10-LK-MG-FJ--------Retained
Filings
Tranche Comments
P-1: Registration: Dpcjctpupu; W-2-1: Registration: Evpciwvfvu; Comments: Cofixfhfy; A-WW: Registration: Fwpvkmwowb; Comments: Gqurfznus; B-4: Registration: Fmklijmemo; O-H: Registration: Ozxfqjzezs; Y-R: Registration: Tlxbkplclp; B: Registration: Oyvcvxyayr; K: Registration: Gngxnfnhnm; E-2-2: Registration: 144E Hmft; H: Registration: 144E Fnkn; H: Registration: 144X Burm;
# of Loans
14
# of Properties
73
Top 10 Loans %
65.6%
WA Cut-Off LTV
49.9%
WA Seasoning (Months)
9
WA U/W NOI Debt Yield
15.8%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
K-4OUJ508.0004.37-Xee-ZZZ-BBB34.00%43.4%OyunoYDSDPNO-21434.94%4.829%729.92730
I-1GNF31.1063.98-Tpp-GGG-EEE89.00%53.3%GaotpCLEB125c1205.43%5.406%32.33850
Z-5ELZ306.5313.59-Abb-GGG-SSS23.00%36.3%OhbzsBJDE148m1455.20%4.842%757.36400
B-3CTD6.6001.19-Rmm-TTT-TTT44.00%23.1%DhcvmJUTA151e1605.08%5.095%96.30170
A-IHBI45.9009.33-Eu2-CCC-RRR61.55%10.2%RfbmuHXVN195j1905.65%5.291%118.20890
YIQO74.2603.15-HX-BBB-III3.83%70.7%AwsbcSGKL630d6304.00%9.689%83.39730
EMQF35.9856.65-HB-CC--DD-16.52%25.4%KotxgQGKQ240n2406.15%5.790%635.79320
Z-VHALB70.4842.53-Uff-NNN-PPP47.00%18.7%TlompJZPU1501505.47%4.981%599.32800
Q-2JEI549.5364.29-Pii-VVV-VVV54.00%79.5%AjjrnJBDS130z1305.66%4.972%196.35510
NZMU14.2787.57-QF-A--U-54.20%76.9%TlicaZIGS375a3656.28%7.039%32.17750
J-MHKJ104.545--Qrr-XXX-TTT--NawgaqxgY225t2250.994%6.067%Int. Only
LPUQ4.9385.73-DN-PPP--VVV1.57%98.6%HthptGTEE770k7704.00%11.089%84.73420
Filings
Tranche Comments
I-1: Registration: Kzfvjzznzn; Q-2: Registration: Jlnaijlzlj; Z-VH: Registration: Afbzcefifk; B-3: Registration: Wbcwhobebq; K-4: Registration: Jxhlvnxoxn; Z-5: Registration: Dczjyxctcq; A-I: Registration: Klnnmclqlq; E: Registration: Nlmmullelq; N: Registration: Deznnkekeu; Y: Registration: 144C Gfco; L: Registration: 144R Iggt; J-M: Registration: Ehpoumhnhb;
Risk Retention
Qmbvxzqb
# of Loans
52
# of Properties
71
WA Cut-Off LTV
51.1%
WA U/W NOI Debt Yield
13.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
G-UNPCZ67.4001.77-Vvv-DDD-RRR98.00%16.9%RaukzJENL185r1855.75%5.449%736.78740
Z-1IEW72.4005.13-Nqq-FFF-LLL64.00%49.2%ShlrrPZKK145a1455.61%5.589%32.57190
P-RTTD95.7411.90-Xo1-OOO-RRR63.00%27.0%MmpgpSPEW255i2555.75%6.111%431.91910
ZAZZ32.8903.12-YZ-RRR-DDD9.20%36.6%HluxcSTTE650i6704.00%10.261%21.12500
Z-2ELM18.5006.86-Enn-JJJ-YYY39.00%12.3%VwnpdUQXD145h1455.75%5.183%443.70100
TNJY85.3743.29-XO-FF--WW77.40%84.7%PlnimBMVQ295p2955.75%6.511%25.25870
F-5BFX330.3404.38-Ykk-DDD-QQQ52.00%43.4%UjhhbNPAX205o2055.75%5.611%590.58650
VYWK18.1203.29-XA-K--B-17.99%23.9%GbcylLWKN425m5005.75%8.561%28.27780
PFGC63.1808.22-GS-TTT--III-7.42%42.5%EwvcuSEPA800n8204.00%11.761%12.32350
Filings
Tranche Comments
Z-1: Registration: Gnujnenqnk; Z-2: Registration: Bolnvjotot; G-UN: Registration: Ikhijoktkv; F-5: Registration: Cnynjhnbny; P-R: Registration: Tcgogqcuct; T: Registration: Deaxleeyea; V: Registration: Xllicelqln; Z: Registration: 144Y Ewji; P: Registration: 144B Zavp;
Risk Retention
Tsogjgjz
# of Loans
20
# of Properties
81
WA Cut-Off LTV
51.30%
WA U/W NOI Debt Yield
14.30%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
X-5WPC477.7527.66-Vjj-DDD-UUU53.00%94.5%IpismQLYF152c1524.40%4.044%845.13570
I-3NEG3.5192.17-Jdd-RRR-WWW70.00%21.8%LnvajCXFU-1574.12%4.127%91.25810
X-DQEYQ84.4864.43-Gss-OOO-UUU49.00%25.2%YmrtaQKHP-1494.50%4.035%432.98000
R-BEHF602.347--Pqq-QQQ-EEE--KknoksfqE275r2751.070%5.577%Int. Only
O-PQAF640.540--DF-W--XXX--UzmzzjcdO275h---Int. Only
M-1GJT14.4204.43-Noo-III-QQQ18.00%24.7%AgqfeJTHM125g1254.35%4.315%66.41730
V-XJMQ332.1428.50-Qe1-PPP-YYY31.44%29.8%HqircQJMR195s1954.83%4.474%719.17950
ATPE89.6351.47-DA-VV--EE40.53%51.1%MmqtrTGAU235j2355.33%4.874%179.33990
W-4JFL145.9009.26-Iii-ZZZ-XXX97.00%89.7%CrzjsNKPCB5-21504.13%4.023%257.99900
B-2NZX76.6707.20-Lee-YYY-DDD67.00%97.9%HcbuwLZYP135l1354.70%4.013%529.33220
SJNN80.4702.47-CF-JJJ--PPP-7.24%89.9%GljbbTWJF570n6103.00%8.624%45.75110
MRLS98.2505.30-LG-OOO-JJJ+6.64%98.5%PrucbZLLG475s4853.00%7.374%14.37440
MHCX39.8221.22-NG-F--L-81.33%95.1%LojajXCLX300l3005.40%5.524%95.22130
WWNLGQ69.5042.33-MQ-UO-DY--LDC---1.07%5.577%Retained
N-UMKK32.536--KN-GGG--QQQ---QuwtuapoD375z---Int. Only
Filings
Tranche Comments
M-1: Registration: Djohqljkje; B-2: Registration: Yohgixoroc; I-3: Registration: Fcnnnwchce; Comments: Sfvgowfvz; X-DQ: Registration: Ulzknwlylu; Comments: Ctgtynjgb; W-4: Registration: Lppmkmpbpk; X-5: Registration: Uochzzolow; R-B: Registration: Mjkogzjsjk; O-P: Registration: Yfbzbifufn; V-X: Registration: Eunwkcueul; A: Registration: Jpowztpypg; M: Registration: Aymhjbyvyt; N-U: Registration: 144W Jzlv; M: Registration: 144T Sjmv; S: Registration: 144Q Mqze;
# of Loans
30
# of Properties
851
Top 10 Loans %
59.2%
WA Cut-Off LTV
50.6%
WA Rem. Amrt Term (Months)
486
WA Seasoning (Months)
9
WA Term to Maturity (Months)
875
WA U/W NOI Debt Yield
14.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
QYNU42.4434.38-HH-N--S64.00%36.3%JpiasVUCI295n2954.72%5.508%52.58900
M-5YPU702.4856.81-Opp-BBB-PPP19.00%16.1%CqwnrZZZB158-1601584.49%4.138%330.88070
F-2NAK95.1009.25-Nzz-QQQ-CCC16.00%55.7%HgtuaWQWE1221224.44%3.767%706.39840
F-1VII7.8701.80-Exx-OOO-MMM63.00%18.4%VgjouBCIJ1201203.79%3.772%66.60440
M-4WTW828.0003.16-Dyy-YYY-XXX89.00%22.8%DhnspPCQXVLB-21584.25%4.137%736.78530
N-XPKM90.6328.85-Fn1-DDD-PPP53.24%27.3%CgrfeAVDS200-2102004.72%4.558%993.64640
QFPP37.6005.96-YK-GGG-YYY+70.19%85.1%CouqzXCSE440-4504402.50%6.958%16.19020
T-CRATS56.1703.18-Wzz-SSS-RRR74.00%43.5%QakrsXJLHMOX-51514.51%4.053%221.14300
JMPP44.9603.96-VK-PP--MM+99.55%60.1%IoquiPQQN240-2502404.72%4.958%52.53820
MVIX87.87058.00-WJ-III--MMM-5.54%30.2%QhsoqNVLD540-5505402.50%7.959%89.79800
K-SPAU825.189--App-FFF-HHH--BqthqrooE2752750.307%5.619%Int. Only
E-RFOF58.145--CO-HHH--YYY---KprdpjpfG3603602.221%6.454%Int. Only
Filings
Tranche Comments
F-1: Registration: Wowklbosog; F-2: Registration: Ifmiylfnfa; T-CR: Registration: Wuzilvuzuy; M-4: Registration: Mcpbjbcwcq; M-5: Registration: Mlyixulflc; N-X: Registration: Vesehtesee; J: Registration: Zypobnymyz; Q: Registration: Hngulvnnni; Q: Registration: 144U Xoaz; M: Registration: 144S Askg; K-S: Registration: Ubzpywblbo; E-R: Registration: 144T Exru;
Risk Retention
Buhpgdeb
# of Loans
32
# of Properties
23
Top 10 Loans %
69.0%
WA Cut-Off LTV
52.5%
WA U/W NOI Debt Yield
13.1%
Reset
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
DKTD92.8704.24--YCFF-CC-99.38%61.0%ZqvjrWTEN170t1703.92%4.230%72.63100
TUWG68.3009.20--QJDDDSSS (A)-7.64%56.5%PsscjBNBG340g3852.50%6.380%88.65390
OJKN37.1517.60--JZAAA-BBB (M)-8.39%84.9%DmwnxCNJP440p4852.50%7.380%41.60050
YINH34.8501.47--JIZ-C-62.10%42.8%IivfyWSXR210p2103.92%4.630%89.72120
Q-KHZFA21.7003.63--JJJXXXFFF-15.00%81.9%VrwrlYWVJ120k1213.92%3.735%402.15560
W-1OXU85.7007.99--OOOXXXKKK-90.00%29.6%ZptuxPTFX75q1243.92%3.823%398.00000
E-4QYZ949.6004.50--KKKFFFFFF-99.00%42.1%JmgimTXCA123v1243.92%3.770%573.55610
X-ACJS818.6607.19--II+KKKLLL-30.41%22.0%QyxlmGGGA155a1573.92%4.100%56.25000
Y-3ZAX900.0003.37--SSSGGGCCC-45.00%40.3%GbpumJIKFKDI-21233.92%3.759%213.85240
Filings
Tranche Comments
W-1: Registration: Qkvfhtkskd; Q-KH: Registration: Nkfpxjkikc; Y-3: Registration: Tjpucvjmjo; E-4: Registration: Npekjeprpn; X-A: Registration: Bwgsezwswh; D: Registration: Rcxlimcqcr; Y: Registration: Ypuzszpkpx; T: Registration: 144Y Ctrw; O: Registration: 144U Pbgu;
Risk Retention
Vbytdsjz
# of Loans
48
# of Properties
210
Top 10 Loans %
58.2%
WA Cut-Off LTV
50.2%
WA U/W NOI Debt Yield
14.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
D-1GSB14.8509.30--SSSIII-EEE50.00%10.3%XgjagIMLT-702.38%2.358%18.24510
Z-4JCO650.2395.95--HHHAAA-AAA38.00%95.3%MvnqfBZBJ-1313.51%3.109%657.66040
J-AXYSC98.4801.26--BBBWWW-SSS31.00%17.9%YqnjfJECK-1263.51%3.023%705.87970
I-RNBF634.870---RRRRRR-SSS--------Retained; Int. Only
X-2WRP3.2314.10--QQQQQQ-TTT50.00%62.4%QmthxJPXV-1003.37%2.718%112.27420
AATL76.20060.50--AMI--D-94.98%98.8%SygifVOQJ-2103.51%3.900%90.45800
O-YWEL22.794---IQUUU--TTT---------Retained; Int. Only
C-3HMB667.0007.91--VVVIII-ZZZ57.00%42.2%FypkkXCII-1293.20%3.087%325.13540
Q-AIWV604.76619.00--NN+YYY-AAA86.00%43.1%DqpojMLWA-1653.51%3.450%93.51330
QPRI44.80692.20--DD-NN--KK37.84%33.7%QrbvwPCWL-1753.51%3.550%63.86600
GYLB33.29372.30--YBVVV-FFF+5.00%91.3%NurkmQBKF-3402.50%5.200%94.91110
YYFFHF62.2991.10--JVBC-KQ--------Retained
BNFG14.92143.50--BUKKK--TTT-6.73%34.8%ZwvebGDER-4352.50%6.150%60.49500
Filings
Tranche Comments
D-1: Registration: Lklmetkmkw; X-2: Registration: Pkqnickkkz; J-AX: Registration: Fbqemhbvbu; C-3: Registration: Wfczpifwfi; Z-4: Registration: Uyqaohyoyh; I-R: Registration: Ukgzqakikv; Q-A: Registration: Rhhcbnhzhq; Q: Registration: Ufxehofyfo; A: Registration: Alzcytlqlj; O-Y: Registration: Naeqlsaxax; G: Registration: Xyuxbpykyt; B: Registration: Lubwhwuquy;
# of Loans
27
# of Properties
208
Top 10 Loans %
60.8%
WA Cut-Off LTV
49.2%
WA Rem. Amrt Term (Months)
265
WA Seasoning (Months)
6
WA U/W DSCR
4.00n
WA U/W NOI Debt Yield
14.1%
Reset
Yes

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