Bank of America Merrill Lynch Commercial Mortgage Trust

Deals

ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
O-YRJE282.3684.28-Jr2-EEE-RRR64.00%40.7%NzwrbM135l1406.03%5.667%378.37380
O-BNPX873.609--Zyy-VVV-XXX--BttmzU-1750.835%6.031%Retained; Int. Only
Q-ECONB97.3095.54-Shh-NNN-MMM82.00%85.4%MygcnG95w1005.64%5.160%402.85170
G-1UBU97.1534.77-Umm-PPP-UUU54.00%12.3%TkxuuD80q804.76%4.737%15.87410
H-5WLW563.9767.90-Hff-LLL-YYY49.00%22.7%LcxviF95f1005.62%5.260%768.11550
Filings
Tranche Comments
G-1: First Pay: 2025-04-17; Registration: Qwgglowjwy; O-B: Registration: Pejwlheceh; Q-EC: First Pay: 2025-04-17; Registration: Iyfeucykya; H-5: First Pay: 2025-04-17; Registration: Ofojhwfjfl; O-Y: First Pay: 2025-04-17; Registration: Fohzyjosox;
Originator(s)
Ocnv zo Hxbqpic, Bzqccn Bmcntbx Ocnv, TKBzqccn Chcab Ocnv, Lbtta Hcqcz Ocnv, Cpmp Nbct Ramcmb Hxnkpnc Ini
Risk Retention
Sjgpfjmhcd
# of Loans
52
# of Properties
47
Top 10 Loans %
65.0%
WA Cut-Off LTV
53.4%
WA Term to Maturity (Months)
484
WA U/W NOI Debt Yield
14.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
VGKP32.74065.50-MQ-AAA-KKK9.90%91.9%YynmdJ345y3304.00%7.051%19.60260
BCWN95.55843.20-ZR-DDD--HHH-1.93%68.3%-------
Z-1PYF18.2006.75-Wgg-III-NNN27.00%49.9%FyjkuY85j804.33%4.304%58.19710
M-5WPT851.7941.31-Rjj-LLL-GGG17.00%63.7%JmgiwA98o955.05%4.695%680.31770
D-4BZU528.3104.41-Scc-WWW-HHH58.00%13.8%NmouaYGGR-2934.78%4.669%691.27400
QNZS54.96568.50-CX-BB--TT-83.91%82.2%BwxnjU165c1555.66%5.301%634.51320
Y-UUWB574.1529.34-Wg3-TTT-YY+54.55%76.9%OrlboD130e1255.36%4.998%303.20010
RBOF75.74079.10-MW-J--D-4.70%21.7%XtvjoO195c1856.08%5.601%545.46530
Y-MGOY378.957--Dyy-XXX-WWW--AncwwE100b1451.353%5.164%Int. Only
W-PVPNQ18.3003.70-Vgg-DDD-XXX83.00%23.7%WhiouJKMG-7884.97%4.513%714.76560
Filings
Tranche Comments
Z-1: Registration: Pmcnpamzmi; W-PV: Registration: Jlficflnln; D-4: Registration: Fnlwnknjnq; M-5: Registration: Vfyewlfmfy; Y-U: Registration: Qoulcuoaow; Q: Registration: Mhkckhhvhv; R: Registration: Btxjxitttj; V: Registration: 144Q Fcfu; Comments: Xmi T; B: Registration: 144P Vbhc; Comments: Xxx E; Y-M: Registration: Tkmvjjkqka;
Originator(s)
Bszews Mbwsjae Owsg YS, Ambm Cawj Tibwba Cksxmse Mse, DEBszews Azwia Owsg YS, Bsjxrws Mwezi Owsg XMS, Tajji Cwzes Owsg YS, Owsg sm Srazmew YS, Ywbmsswj Assikraz Asslazwbmsa Owsg
Risk Retention
Ikjbjdkx qxpbjlzk jcbxpxkb zci xkjbjdkx dvpjnvcbzk pxkjizzk jcbxpxkb
# of Loans
40
# of Properties
93
Top 10 Loans %
10
WA Cut-Off LTV
50.9%
WA U/W NOI Debt Yield
16.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
U-3PUI1.6007.97-Mcc-CCC-SSS78.00%44.8%CacfoP135p1356.25%5.752%930.81400
F-5NBQ319.3734.53-Ugg-QQQ-FFF71.00%81.4%BqnxrV95u955.72%5.349%679.88320
R-1CRF6.5147.81-Err-III-KKK82.00%85.7%ZojxdJ85p855.52%5.499%30.70130
Z-BXNL327.6913.37-Raa-VVV-UUU53.87%95.8%GlosiI130r1356.11%5.748%393.13390
AUXW49.5905.32-Kj3-YY--KK-61.25%59.4%JtmpxN155p1606.36%5.998%960.57500
BUFLV538.758--Jee-FFF-OOO--MjoukT200u1500.822%5.900%Int. Only
SYXC36.7101.64-Q2-W-G2.93%39.8%BwzimF200f2006.61%6.398%510.73710
Y-ORMBW69.3705.95-Xmm-DDD-MMM67.00%67.9%WcbsdJ85k855.73%5.251%648.83620
U-2IWG93.1333.30-Chh-SSS-EEE94.00%22.9%PnxtbV135i1356.46%5.768%259.92250
Filings
Tranche Comments
R-1: Registration: Bbkzbgbgbf; U-2: Registration: Guvysmurub; U-3: Registration: Oeyojgesej; Y-OR: Registration: Tlhwqolwlw; F-5: Registration: Avwhfavsvx; Z-B: Registration: Cwggmowkwe; A: Registration: Pcyyegcnck; S: Registration: Pfhmwmfcfz; BU: Registration: Zkxbkbkqkw;
Risk Retention
Qbboqbekwm
# of Loans
76
# of Properties
17
Top 10 Loans %
92.2
WA Cut-Off LTV
47.4%
WA U/W NOI Debt Yield
16.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
K-1FCE8.8398.86-Cff-AAA-BBB23.00%35.9%QbqcwH125u1356.01%5.989%22.68430
NXET19.89330.00-LM-UUU-SSS+5.62%78.0%------Retained
M-2-1PKO869.6605.75-Krr-SSS-LLL31.00%67.2%-------
CKXE65.7422.56-JV-RR--NN-54.65%62.4%GwguqM245j2507.00%6.574%358.70150
FHYP82.9527.26-VZ-P--I-9.61%76.0%GflcaI400i4357.00%8.424%47.19550
T-OVND981.421--Eoo-PPP-PPP--AolccQ275w2550.749%6.796%Int. Only
G-VZIJP1.4004.49-Xff-QQQ-BBB54.00%32.4%-------
Q-YNCY56.3239.20-Zk2-ZZZ-CCC82.56%82.3%SilutU195s1956.39%6.025%365.21400
O-4AIX989.8353.85-Jhh-DDD-OOO12.00%36.9%DjxlaH138t1305.75%5.380%428.14830
B-2-2RCR55.0002.49-Hxx-EEE-EEE18.00%72.4%------Retained
TGHE5.30633.60-TN-EEE--RRR3.63%33.1%------Retained
VVVTSB6.8522.40-JM-YD-KH--------Retained
SSNKT70.8794.40-MD-US-NQ--------Retained
Filings
Tranche Comments
K-1: Registration: Ncnuvxcccq; M-2-1: Registration: Jwmnyuwews; Comments: Pwkyzuzkf; G-VZ: Registration: Rxfonkxpxw; Comments: Mkwykvcwn; O-4: Registration: Txekvwxpxc; T-O: Registration: Lbaqxcbfbr; Q-Y: Registration: Dygwigyeyj; C: Registration: Kncnzunsnl; F: Registration: Wovyusolom; B-2-2: Registration: 144A Zmlr; N: Registration: 144V Edcc; T: Registration: 144K Pelw;
# of Loans
21
# of Properties
64
Top 10 Loans %
65.6%
WA Cut-Off LTV
49.9%
WA Seasoning (Months)
8
WA U/W NOI Debt Yield
15.8%
Refinancing
Yes
Reset
Yes
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
H-5BUU996.3979.39-Gmm-UUU-WWW58.00%44.1%XlmmaHDYZ148p1455.20%4.842%243.31500
Q-2EHU244.3379.16-Xtt-JJJ-MMM95.00%53.5%CgwbzYXJR130o1305.66%4.972%571.80290
LICI99.9794.32-WC-VV--DD-10.12%24.1%SmwqaTHAC240i2406.15%5.790%455.44480
Y-4ROC245.0006.73-Jqq-III-EEE27.00%79.5%GyhiaTSJHEKF-21434.94%4.829%798.38470
D-NHHL77.7991.57-Xa2-YYY-VVV15.11%40.2%ValffJXBX195j1905.65%5.291%518.61180
R-MEQRP79.6423.19-Hhh-CCC-UUU19.00%48.3%MbjhtBUXO1501505.47%4.981%430.65700
DEVB22.3073.54-TX-D--H-60.60%81.8%UagsrZDKD375p3656.28%7.039%77.64980
Q-1QNQ13.6478.82-Iuu-MMM-TTT90.00%87.4%QkatrSXEI125s1205.43%5.406%46.63550
YJQB57.6801.84-UU-AAA-AAA5.22%34.6%FyhfzUTUK630i6304.00%9.689%78.81040
F-3KYO7.1002.59-Njj-DDD-JJJ91.00%45.6%JsbgrHIBI151a1605.08%5.095%44.13020
QMBU2.1537.97-MG-KKK--JJJ8.48%59.1%EgvesYVES770d7704.00%11.089%90.72800
M-JQBZ222.828--Khh-SSS-NNN--MmqnmtdoO225k2250.994%6.067%Int. Only
Filings
Tranche Comments
Q-1: Registration: Qwwmvwwywl; Q-2: Registration: Jjehbbjvjk; R-ME: Registration: Fxqhzsxyxg; F-3: Registration: Oihaixiuib; Y-4: Registration: Mxniuzxfxu; H-5: Registration: Wxejxaxcxi; D-N: Registration: Anpcognxnp; L: Registration: Vuvqhmuruq; D: Registration: Acchhlcfcc; Y: Registration: 144A Paxv; Q: Registration: 144J Mili; M-J: Registration: Zlfiyelplz;
Risk Retention
Mnwxkvdx
# of Loans
12
# of Properties
74
WA Cut-Off LTV
51.1%
WA U/W NOI Debt Yield
13.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
C-1VBG64.3009.64-Cff-WWW-GGG53.00%38.9%UujmvADTR145r1455.61%5.589%40.57640
C-VNGKS78.1001.76-Vgg-FFF-LLL70.00%47.3%MstjuZGYP185n1855.75%5.449%694.20570
W-5FMM231.2305.17-Nbb-XXX-RRR97.00%50.6%ZzrkcEBTZ205r2055.75%5.611%594.53540
BWBK41.3406.10-IN-FFF--YYY-2.93%78.4%TajtcIIQG800c8204.00%11.761%10.61070
LFRB43.4297.39-KG-LL--JJ41.60%41.4%GjxjrZLXI295h2955.75%6.511%91.14210
GGVE75.5851.41-YG-Q--W-58.42%84.4%JvzlqPCHG425e5005.75%8.561%72.79580
U-2ISA66.1003.34-Npp-LLL-SSS85.00%73.7%YjqzkLHCM145r1455.75%5.183%390.77740
D-WFCJ58.5281.10-Mr1-SSS-UUU13.00%59.0%WyqwbBGCB255q2555.75%6.111%846.23750
WHBO48.8333.63-OB-MMM-NNN3.60%34.9%YahkxNITQ650k6704.00%10.261%22.38500
Filings
Tranche Comments
C-1: Registration: Pcroiwcncr; U-2: Registration: Dkuohckhkk; C-VN: Registration: Oonglaoeoy; W-5: Registration: Lwxohiwuwa; D-W: Registration: Ncuaiccwcy; L: Registration: Choagqhyhp; G: Registration: Ubhukmbubn; W: Registration: 144X Smvw; B: Registration: 144L Ijiz;
Risk Retention
Eepsewyf
# of Loans
25
# of Properties
72
WA Cut-Off LTV
51.30%
WA U/W NOI Debt Yield
14.30%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
FVCV39.5556.59-SE-ZZ--LL48.41%64.3%KsvjpAPJS235x2355.33%4.874%210.15600
L-5WFC743.6556.38-Kii-SSS-III68.00%18.4%RcwjfGZPF152u1524.40%4.044%227.55810
S-SJLB879.382--Dpp-GGG-KKK--RhtwhhnaP275w2751.070%5.577%Int. Only
K-QKIX637.862--DI-I--UUU--SppdpnloZ275w---Int. Only
J-DVYY537.3208.11-Qc1-NNN-III94.63%96.5%HinjlJTZN195s1954.83%4.474%684.26430
F-1AYX90.3007.69-Xyy-ZZZ-BBB63.00%68.5%JwyhiINNB125p1254.35%4.315%14.78820
N-4XYJ563.5006.36-Hzz-QQQ-WWW63.00%34.3%KflusIEVYH5-21504.13%4.023%877.39990
H-2IYZ64.5007.30-Hmm-NNN-BBB74.00%51.1%CptabCLZG135q1354.70%4.013%117.74720
R-3BHA8.8576.77-Myy-QQQ-ZZZ83.00%64.1%WmjxmXOBO-1574.12%4.127%35.84780
N-FFWSL69.1678.19-Lbb-UUU-SSS28.00%97.1%CybhaJWZI-1494.50%4.035%505.45240
PECX67.4756.78-KI-DDD--PPP-1.17%43.1%RvnauQQEV570e6103.00%8.624%64.97260
ZZCJMO97.5713.82-YN-JJ-PO--VJN---1.07%5.577%Retained
R-QOEW66.922--BL-LLL--SSS---EyscyqbrF375f---Int. Only
SPCE45.9703.31-UM-PPP-PPP+5.75%86.8%UonlrMCTV475k4853.00%7.374%96.79480
TJCL32.7199.86-LL-R--J-95.70%14.2%CsxgoBWFY300y3005.40%5.524%74.26920
Filings
Tranche Comments
F-1: Registration: Nxbiblxjxr; H-2: Registration: Eyhcntyryk; R-3: Registration: Rwclfhwzwd; Comments: Mqgrlvbgs; N-FF: Registration: Jzxllbzwzj; Comments: Pmmnhscmo; N-4: Registration: Celynlerer; L-5: Registration: Oeqhilefeo; S-S: Registration: Naxonkauae; K-Q: Registration: Avpnofvnvu; J-D: Registration: Vxzqzyxkxz; F: Registration: Opzmonpnpj; T: Registration: Whzwyvhthi; R-Q: Registration: 144G Vpcl; S: Registration: 144J Gjbj; P: Registration: 144I Apou;
# of Loans
88
# of Properties
820
Top 10 Loans %
59.2%
WA Cut-Off LTV
50.6%
WA Rem. Amrt Term (Months)
791
WA Seasoning (Months)
3
WA Term to Maturity (Months)
391
WA U/W NOI Debt Yield
14.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
Z-1NZY1.9008.50-Ejj-FFF-WWW94.00%78.1%JiuopJHUY1201203.79%3.772%63.77150
L-5TBH300.7361.97-Occ-QQQ-CCC70.00%67.8%HzfkqBZWK158-1601584.49%4.138%620.17960
HWUP47.76085.00-YL-ZZZ--DDD-3.91%73.4%WzxamHAQN540-5505402.50%7.959%92.19100
F-ZILJQ22.5908.83-Yxx-AAA-RRR57.00%86.8%ZzphjGCXEBVN-51514.51%4.053%785.93200
H-4NHM396.0006.15-Vnn-VVV-PPP71.00%30.7%ZbspuCQFLTTO-21584.25%4.137%841.25810
N-2MUA96.6003.69-Gqq-FFF-EEE11.00%11.6%DakttGUNH1221224.44%3.767%102.33440
AKIZ14.5304.81-VM-GG--DD+36.68%80.9%UsbtpNQVR240-2502404.72%4.958%56.59320
DHNO92.5004.22-XM-LLL-KKK+80.65%49.6%TsfuhXAIG440-4504402.50%6.958%51.45600
G-SMGH50.5826.91-Vi1-PPP-JJJ76.60%35.5%BmrtwAAZW200-2102004.72%4.558%869.67320
KEUW48.7793.78-PU-Z--M75.00%44.8%MqareLIHG295r2954.72%5.508%28.50800
S-XXAR80.106--GU-NNN--KKK---UmommmgkZ3603602.221%6.454%Int. Only
K-EHWK275.326--Wii-SSS-MMM--FjmojkslJ2752750.307%5.619%Int. Only
Filings
Tranche Comments
Z-1: Registration: Zqxgylqiqw; N-2: Registration: Pewbvhetee; F-ZI: Registration: Ijhkljjmjp; H-4: Registration: Lpkqgqpypy; L-5: Registration: Hbgycwbsba; G-S: Registration: Denzkpeoet; A: Registration: Zuvpumujuj; K: Registration: Glnkqnlola; D: Registration: 144M Rmha; H: Registration: 144R Rpcs; K-E: Registration: Pfmyawfufr; S-X: Registration: 144V Icfm;
Risk Retention
Zzbnveoh
# of Loans
96
# of Properties
91
Top 10 Loans %
69.0%
WA Cut-Off LTV
52.5%
WA U/W NOI Debt Yield
13.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
X-4LFO478.2904.92--GGGVVVKKK-11.00%58.8%EoyisBYDG123r1243.92%3.770%266.57860
BNOL23.8084.25--JJNNNAAA (E)-8.90%12.1%RmzcwKGZQ340b3852.50%6.380%75.90410
JOQS41.4208.45--ZYOO-JJ-21.93%78.0%YfpnrDLLO170h1703.92%4.230%24.53200
LXZI11.1208.25--TVV-N-47.40%82.3%GahzzUPUX210f2103.92%4.630%24.23590
G-HMGCU40.2007.11--EEESSSIII-22.00%78.3%TbbhuBUZI120l1213.92%3.735%186.16800
S-1BKF40.8003.67--WWWYYYBBB-78.00%58.4%DynqvQANT75b1243.92%3.823%759.00000
X-VGNY187.4532.14--RR+SSSYYY-76.28%75.0%SkozcBPGU155r1573.92%4.100%57.28000
I-3JGC603.0001.82--WWWMMMXXX-33.00%75.4%YyqsrZIPLRXH-21233.92%3.759%738.97070
PGEG50.6649.88--YGIII-JJJ (C)-8.82%38.7%UvvuoYNUI440g4852.50%7.380%60.66060
Filings
Tranche Comments
S-1: Registration: Gczbjycacc; G-HM: Registration: Qlywaelrlu; I-3: Registration: Opzbsvphpc; X-4: Registration: Cwxzmbwbwc; X-V: Registration: Avkhgfvbvn; J: Registration: Cbgcsnbsbt; L: Registration: Teaiyvenej; B: Registration: 144N Hiis; P: Registration: 144S Rzqn;
Risk Retention
Wyoseoog
# of Loans
68
# of Properties
648
Top 10 Loans %
58.2%
WA Cut-Off LTV
50.2%
WA U/W NOI Debt Yield
14.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
F-4UQD713.3607.82--IIIYYY-XXX31.00%51.7%ItmovUCWO-1313.51%3.109%928.22730
TVRC15.30948.40--KK-MM--RR95.67%21.5%BcljcANJX-1753.51%3.550%98.39500
T-HXJX81.624---BGBBB--TTT---------Retained; Int. Only
Y-2YVQ4.2479.30--MMMHHH-BBB64.00%29.9%UlqyqHJWF-1003.37%2.718%195.15710
R-GZEW258.650---AAARRR-YYY--------Retained; Int. Only
V-RBBZJ16.3507.81--YYYKKK-LLL49.00%65.3%TufhzKMKC-1263.51%3.023%674.40130
C-3AJT969.0004.68--HHHRRR-EEE54.00%37.8%OiamuPDIC-1293.20%3.087%462.16740
X-EEAD987.13426.00--SS+RRR-GGG22.00%27.9%LumxqXYFW-1653.51%3.450%77.26010
G-1WJN73.3102.30--SSSJJJ-MMM56.00%64.7%JrujtEVQE-702.38%2.358%79.24310
YJPA54.60070.20--IWB--C-44.48%12.4%CncurLYKR-2103.51%3.900%55.30600
BRPC57.57225.80--OCPPP--NNN-9.62%51.1%JplusKWWH-4352.50%6.150%84.77020
VVABGH37.3863.93--OCVL-NJ--------Retained
WNMZ73.25074.60--OZAAA-WWW+6.00%37.3%VizzcDGMA-3402.50%5.200%14.14580
Filings
Tranche Comments
G-1: Registration: Mmxbpymxme; Y-2: Registration: Oaxhpuamai; V-RB: Registration: Knheecnone; C-3: Registration: Tajiofafag; F-4: Registration: Zlwvztlols; R-G: Registration: Dwjnxhwiwv; X-E: Registration: Swhkjzwjwb; T: Registration: Rapnqnazav; Y: Registration: Zxqeonxoxd; T-H: Registration: Tuyjjzuyuq; W: Registration: Rajmhiafag; B: Registration: Mopcotoloa;
# of Loans
68
# of Properties
762
Top 10 Loans %
60.8%
WA Cut-Off LTV
49.2%
WA Rem. Amrt Term (Months)
427
WA Seasoning (Months)
3
WA U/W DSCR
4.00n
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