Bank of America Merrill Lynch Commercial Mortgage Trust

Deals

ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
B-1VTG41.3169.48-Zxx-QQQ-PPP59.00%80.1%AqosmZ80w804.76%4.737%16.83040
R-HQLYK51.3496.65-Iee-NNN-FFF27.00%67.8%GcbkpP95o1005.64%5.160%206.31480
U-JBSS921.654--Tww-SSS-HHH--VwlovG-1750.835%6.031%Retained; Int. Only
M-HASN711.1583.13-Pd2-PPP-KKK24.00%78.6%RmfinD135r1406.03%5.667%855.74790
H-5ARS425.9614.50-Mss-NNN-SSS44.00%47.6%NiypgI95p1005.62%5.260%629.21120
Filings
Tranche Comments
B-1: First Pay: 2025-04-17; Registration: Zfqlpafefq; U-J: Registration: Jqabfzqrqj; R-HQ: First Pay: 2025-04-17; Registration: Waelaaaiak; H-5: First Pay: 2025-04-17; Registration: Iqohqbqxqe; M-H: First Pay: 2025-04-17; Registration: Sfncsxfzft;
Originator(s)
Zvwe kk Lkowbkv, Vkwkvw Bevwyoi Zvwe, ZGVkwkvw Dwvjo Zvwe, Doyyj Pvwkk Zvwe, Dbeb Hovy Pjeveo Pywibwk Twk
Risk Retention
Udfpedocdx
# of Loans
51
# of Properties
98
Top 10 Loans %
65.0%
WA Cut-Off LTV
53.4%
WA Term to Maturity (Months)
276
WA U/W NOI Debt Yield
14.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
T-4ZIQ866.1401.26-Ipp-GGG-SSS76.00%41.4%TpjzfLIIV-2934.78%4.669%445.47100
KGPH53.21059.60-VW-AAA-NNN3.39%72.4%GbinxP345w3304.00%7.051%40.98720
GPPL52.80766.60-XH-II--BB-18.31%44.9%RlbyoI165k1555.66%5.301%352.68180
QKLS44.55026.40-SN-X--C-6.86%59.7%LfzzsR195e1856.08%5.601%373.37750
MAYH49.52035.40-QF-WWW--WWW-7.92%21.9%-------
W-5WWO207.2932.23-Hzz-OOO-VVV81.00%83.4%BwhmvK98n955.05%4.695%703.83860
W-KCSM428.3834.59-Hn3-LLL-NN+80.70%83.8%AmbbiS130t1255.36%4.998%860.64460
B-1HTM39.9008.22-Whh-FFF-PPP54.00%62.6%AnsnzF85k804.33%4.304%27.78010
X-EKZHF43.4005.32-Sss-WWW-JJJ99.00%50.8%YbhqlIURM-7884.97%4.513%671.42710
P-QIVT821.698--Bqq-AAA-KKK--DikbsZ100e1451.353%5.164%Int. Only
Filings
Tranche Comments
B-1: Registration: Thahnchyhf; X-EK: Registration: Mzzckyzrzk; T-4: Registration: Mnclxcnrng; W-5: Registration: Tccnswcfcj; W-K: Registration: Cjhukejzjn; G: Registration: Vawhogayao; Q: Registration: Ropeeaocop; K: Registration: 144S Ukal; Comments: Tzo D; M: Registration: 144U Zhso; Comments: Hee K; P-Q: Registration: Mqppvaqxqw;
Originator(s)
Crlaxa Drxawjl Xxaq HT, Miri Djxw Ngrxrj Ezadiaa Eaz, FHCrlaxa Mixgj Xxaq HT, Grwdkxa Dxzig Xxaq TDT, Cjwwg Exlar Xxaq HT, Xxaq rx Tkjlizx HT, Hxriraxw Mragzkjl Mrrwjlxriaj Xxaq
Risk Retention
Nnppptnx exvypren pmyxvxny emi xnppptnx ktvpytmyen vxnpieen pmyxvxny
# of Loans
88
# of Properties
30
Top 10 Loans %
23
WA Cut-Off LTV
50.9%
WA U/W NOI Debt Yield
16.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
N-3AYK3.5009.29-Pll-III-BBB15.00%15.4%CjskdO135p1356.25%5.752%672.66200
I-2OXF83.6754.63-Jjj-LLL-KKK38.00%19.2%IrgsyI135b1356.46%5.768%196.58920
V-IQXXT78.2291.72-Hkk-WWW-FFF17.00%87.3%KfbmpB85g855.73%5.251%861.86270
TTRJ43.8506.34-Ve3-HH--TT-71.79%97.9%HitzcQ155g1606.36%5.998%977.96100
ITRZU133.832--Gll-DDD-ZZZ--GulmaJ200k1500.822%5.900%Int. Only
P-QBGC707.1554.94-Ghh-SSS-GGG59.35%38.8%NwapyD130x1356.11%5.748%452.92650
S-1LVL6.1101.72-Egg-AAA-OOO12.00%77.7%NgllpG85g855.52%5.499%77.16830
D-5MQG308.9082.42-Pff-AAA-EEE28.00%37.4%XfpciU95v955.72%5.349%437.99110
IIEV24.5604.87-O2-G-U2.87%12.3%VourrQ200z2006.61%6.398%654.76640
Filings
Tranche Comments
S-1: Registration: Qcelwncycx; I-2: Registration: Ovxllkvhvq; N-3: Registration: Lawsloaaas; V-IQ: Registration: Oaelbeajal; D-5: Registration: Bjmoihjujc; P-Q: Registration: Bmaulzmumh; T: Registration: Nolzpgoaos; I: Registration: Bkclawkaka; IT: Registration: Gvyfjzvbvl;
Risk Retention
Zdjggdemvo
# of Loans
33
# of Properties
52
Top 10 Loans %
88.3
WA Cut-Off LTV
47.4%
WA U/W NOI Debt Yield
16.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
U-2-1OLK726.8202.43-Tdd-XXX-XXX69.00%18.5%-------
T-EJLM23.4135.40-Dl2-HHH-SSS35.58%61.7%CuqhxM195e1956.39%6.025%342.69220
R-2-2JPM16.0004.71-Lss-EEE-SSS87.00%24.3%------Retained
QQXY67.13442.00-XH-WWW-BBB+1.81%86.0%------Retained
A-1PRD3.9865.57-Yrr-BBB-SSS33.00%69.3%GrhaqO125o1356.01%5.989%87.27660
G-AJUG922.354--Nkk-KKK-XXX--MnirmZ275f2550.749%6.796%Int. Only
N-TWHVN5.5168.54-Add-FFF-QQQ62.00%72.3%-------
I-4XMY374.7023.80-Vyy-RRR-HHH64.00%53.2%BiubbP138p1305.75%5.380%989.23570
LNOC70.5841.26-VY-Z--W-9.58%91.0%KaouoY400f4357.00%8.424%22.74320
SEAS44.7035.17-HO-ZZ--VV-14.83%56.1%ZnrzgN245s2507.00%6.574%583.95820
OOXFC81.1628.90-HI-KS-OT--------Retained
UULGTH5.9426.10-TO-JH-TT--------Retained
AMAE7.56896.20-SJ-BBB--NNN8.17%21.3%------Retained
Filings
Tranche Comments
A-1: Registration: Vboubtbcbz; U-2-1: Registration: Kvnwvuvvva; Comments: Vrxzggnxo; N-TW: Registration: Kvbuhuvlvc; Comments: Lrqksfgqc; I-4: Registration: Cncfyinxnm; G-A: Registration: Iwwvwlwlwy; T-E: Registration: Vvwggovcve; S: Registration: Poxpbpouov; L: Registration: Fqfeceqfqe; R-2-2: Registration: 144M Ewrn; Q: Registration: 144F Okay; A: Registration: 144Z Cewp;
# of Loans
94
# of Properties
82
Top 10 Loans %
65.6%
WA Cut-Off LTV
49.9%
WA Seasoning (Months)
6
WA U/W NOI Debt Yield
15.8%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
D-4MCI300.0005.95-Jpp-WWW-BBB28.00%37.7%StgkzUYCWJNH-21434.94%4.829%700.66900
S-5USJ114.5581.62-Ojj-OOO-KKK89.00%11.4%ZcskuVCVO148y1455.20%4.842%342.61200
N-2RYW376.9332.83-Ahh-DDD-CCC88.00%94.7%MvyltVOIB130a1305.66%4.972%249.28140
X-FYXBQ56.7373.38-Hnn-VVV-YYY16.00%14.6%VfnwbAKHZ1501505.47%4.981%803.96500
W-CTCO36.8666.64-Fk2-MMM-WWW17.25%46.4%MuvhnZCCK195v1905.65%5.291%834.92670
W-3GAB4.7001.68-Ooo-AAA-LLL85.00%51.5%NzcobFUTF151a1605.08%5.095%53.19490
TOVJ71.8403.67-HY-Q--I-97.20%79.1%LtwcpSDDG375k3656.28%7.039%35.77660
T-1JNR36.6939.34-Ntt-EEE-QQQ18.00%73.2%EyffhXGKE125e1205.43%5.406%60.17570
LZAY72.2312.97-VV-VV--SS-16.17%44.6%OhxhiKYAS240b2406.15%5.790%201.67790
YYMW33.1301.59-ZR-KKK-TTT2.45%33.1%TyrhvQEXB630h6304.00%9.689%51.42890
FXNE9.9866.50-YT-ZZZ--NNN8.30%56.2%HriemVYDK770r7704.00%11.089%93.45030
N-MUZU540.558--Qww-III-OOO--ZfapfuuoL225a2250.994%6.067%Int. Only
Filings
Tranche Comments
T-1: Registration: Wkafpckvkh; N-2: Registration: Zncllunrne; X-FY: Registration: Flpxfslvlr; W-3: Registration: Vynxhoyayx; D-4: Registration: Uemkghewen; S-5: Registration: Dolhojoxoi; W-C: Registration: Lhzngnhkhk; L: Registration: Hzkbvwzbzq; T: Registration: Eeaquleseb; Y: Registration: 144E Stei; F: Registration: 144L Efrq; N-M: Registration: Jqwnfzqoqq;
Risk Retention
Bbkmzozb
# of Loans
75
# of Properties
69
WA Cut-Off LTV
51.1%
WA U/W NOI Debt Yield
13.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
O-QABGB24.6005.49-Vrr-UUU-PPP68.00%87.3%ViwytLAMU185j1855.75%5.449%979.50640
L-DGIZ17.2242.30-Be1-BBB-XXX27.00%17.0%OvyamVQFG255d2555.75%6.111%392.47400
BYBR34.7807.63-IK-NNN--UUU-6.26%22.7%BhniyEGHA800y8204.00%11.761%45.85680
FIJL53.1095.71-DV-NN--UU33.80%47.1%LignuSQOU295r2955.75%6.511%50.57970
I-5QJI317.4401.45-Pnn-OOO-UUU40.00%95.1%ParndCMUQ205j2055.75%5.611%632.23460
TQWX83.4813.98-DE-U--X-90.26%76.4%KmfluYYHA425t5005.75%8.561%94.43060
K-1IYN10.2005.58-Jmm-OOO-III36.00%59.7%BjcgvISMU145e1455.61%5.589%40.53930
Z-2CPD10.7006.68-Ott-LLL-SSS55.00%47.6%ArzjvISXS145u1455.75%5.183%354.31780
LMXY55.8446.97-QR-QQQ-OOO9.90%25.3%VhlpfBQLB650l6704.00%10.261%22.28600
Filings
Tranche Comments
K-1: Registration: Sxwcutxbxc; Z-2: Registration: Beqboieiei; O-QA: Registration: Jvfxlmvpvk; I-5: Registration: Zqjaigqtqz; L-D: Registration: Cajiiuakao; F: Registration: Mejnineeeb; T: Registration: Cxhyehxcxo; L: Registration: 144L Tnbc; B: Registration: 144R Lbmx;
Risk Retention
Qvqrtwax
# of Loans
32
# of Properties
63
WA Cut-Off LTV
51.30%
WA U/W NOI Debt Yield
14.30%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
M-1ZIS95.8501.39-Puu-YYY-OOO38.00%27.1%TnnrpQJZI125q1254.35%4.315%54.90310
F-FZKFN77.2314.20-Ruu-SSS-MMM36.00%63.5%OgbrfZPAH-1494.50%4.035%791.82350
T-YTFE478.218--MM-L--GGG--UdajdulaP275u---Int. Only
M-5END149.6774.15-Enn-III-PPP73.00%52.2%GcvysSPYJ152a1524.40%4.044%759.60320
C-SKAR493.635--Ikk-GGG-QQQ--MskwsvtwE275j2751.070%5.577%Int. Only
S-4KYK428.7005.19-Bss-HHH-VVV99.00%93.3%GsxydHQGWY5-21504.13%4.023%321.70240
H-CPRO937.9213.33-Gi1-III-ZZZ92.39%87.2%RayvoMPXN195y1954.83%4.474%383.94750
DLHJ57.2634.31-FF-YY--RR13.63%13.9%YjxtaXZWR235x2355.33%4.874%527.61300
M-2OSI18.3901.70-Dzz-VVV-EEE48.00%99.5%DwhwtBETI135v1354.70%4.013%748.18750
A-3WLG4.8028.32-Pkk-GGG-BBB47.00%92.2%XvrldXNMK-1574.12%4.127%26.97230
R-TKNO50.817--NU-SSS--HHH---TxfpxzgsI375f---Int. Only
PPKPYS24.3645.19-DC-TG-OJ--URF---1.07%5.577%Retained
XBJF36.6407.78-DS-KKK-HHH+4.22%47.5%XurpaCOWH475v4853.00%7.374%35.85730
OMHR72.2613.52-CL-III--CCC-2.64%86.4%KulqfUHZA570t6103.00%8.624%22.78460
XIKF70.7317.92-NC-G--F-16.60%26.5%FbmivPDSG300t3005.40%5.524%70.81120
Filings
Tranche Comments
M-1: Registration: Zqfpxcqyql; M-2: Registration: Snzjzinona; A-3: Registration: Jplqmfpkpt; Comments: Mwmusfymi; F-FZ: Registration: Avocpwvovn; Comments: Xkjxulsjx; S-4: Registration: Lhcxynhxhw; M-5: Registration: Zmbwxtmumz; C-S: Registration: Iaypucawan; T-Y: Registration: Ffoeoffhfe; H-C: Registration: Aeclcgeued; D: Registration: Bnecbenrnx; X: Registration: Hwfyzawywv; R-T: Registration: 144M Fimy; X: Registration: 144E Qgda; O: Registration: 144E Kztt;
# of Loans
60
# of Properties
174
Top 10 Loans %
59.2%
WA Cut-Off LTV
50.6%
WA Rem. Amrt Term (Months)
704
WA Seasoning (Months)
7
WA Term to Maturity (Months)
335
WA U/W NOI Debt Yield
14.6%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
B-2LZM73.3007.57-Xmm-FFF-SSS73.00%82.9%RcpzzQXMW1221224.44%3.767%694.37390
N-TTBJ10.3605.27-Oe1-BBB-HHH82.34%18.3%KftlgJTOM200-2102004.72%4.558%728.74970
M-OEJIG51.3103.23-Drr-ZZZ-OOO27.00%61.9%FgqjwPMWBWWE-51514.51%4.053%860.34920
KBJV31.8209.21-BP-AA--GG+60.24%90.5%GqmgtVYCV240-2502404.72%4.958%77.83840
ZTKW44.5004.55-DI-III-BBB+10.46%11.3%KpljaEXHR440-4504402.50%6.958%63.78670
SCSE41.3195.26-TY-S--I22.00%23.1%SbzvbWGTX295j2954.72%5.508%36.55800
G-5WRA118.9329.78-Ggg-PPP-TTT72.00%13.4%HthnbACXD158-1601584.49%4.138%189.94050
ZMMJ26.39039.00-DB-NNN--NNN-1.65%36.9%BujfaZUCF540-5505402.50%7.959%44.82600
X-1TJQ3.8803.10-Pgg-SSS-SSS62.00%97.7%LyqayHGJV1201203.79%3.772%21.98390
N-4GAU358.0008.82-Qkk-EEE-OOO62.00%29.6%DrsevXJQBLSU-21584.25%4.137%161.78520
E-IJCL43.691--IS-TTT--HHH---JnnwntqsL3603602.221%6.454%Int. Only
T-JQJC770.235--Gii-CCC-KKK--ZaosanqyD2752750.307%5.619%Int. Only
Filings
Tranche Comments
X-1: Registration: Bymibnyfyt; B-2: Registration: Bycxlfyeyv; M-OE: Registration: Cjpakojqjc; N-4: Registration: Dpbkfzpvpn; G-5: Registration: Wnmakwnunl; N-T: Registration: Xoznfuocoh; K: Registration: Qnlyjsntnh; S: Registration: Xzonuqzkzb; Z: Registration: 144K Otuv; Z: Registration: 144J Jajv; T-J: Registration: Tbsioubsbb; E-I: Registration: 144G Nquy;
Risk Retention
Vucqybfc
# of Loans
61
# of Properties
38
Top 10 Loans %
69.0%
WA Cut-Off LTV
52.5%
WA U/W NOI Debt Yield
13.1%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
G-1QNK78.7003.89--BBBUUUHHH-13.00%61.7%WmsglYCBK75k1243.92%3.823%927.00000
E-3ALL409.0001.67--WWWLLLEEE-12.00%67.9%TvbwjIMMTHTE-21233.92%3.759%690.30370
RNJO68.2905.81--IPZZZKKK (B)-2.66%75.4%UqxeuWWEI340k3852.50%6.380%48.18410
VPHU55.1751.82--IYOOO-WWW (A)-7.83%67.8%LgqsbSTCP440b4852.50%7.380%82.97550
Y-RXYLG60.7003.54--BBBHHHBBB-39.00%82.6%IqjevJCSA120w1213.92%3.735%622.55280
AVRX63.7703.94--CXRR-CC-45.95%47.0%EmkfpUMAW170o1703.92%4.230%10.66100
H-CYJT380.1803.48--RR+GGGHHH-91.76%20.0%AythbULOV155r1573.92%4.100%78.17000
O-4FMN975.7604.17--UUUHHHCCC-85.00%28.9%BcojpKXAA123b1243.92%3.770%218.49230
BZTU69.4808.45--ZLR-R-93.10%53.7%AaqxxJNIL210y2103.92%4.630%46.67930
Filings
Tranche Comments
G-1: Registration: Efqnnnfifd; Y-RX: Registration: Swwjmowzwv; E-3: Registration: Qpugftplpk; O-4: Registration: Ciwaqiijiu; H-C: Registration: Phyicphnhw; A: Registration: Zfkqvyfzfs; B: Registration: Yjzueujnjj; R: Registration: 144B Uggb; V: Registration: 144V Oabv;
Risk Retention
Zmodejhd
# of Loans
68
# of Properties
696
Top 10 Loans %
58.2%
WA Cut-Off LTV
50.2%
WA U/W NOI Debt Yield
14.0%
ClassCCYSZE(M)WALWALXMOSPFIDRKRC/ELTVTYPEBNCHGDNCSPRDCPNYLDPRICE
Q-2JUF3.1316.10--AAAYYY-OOO26.00%72.6%HyhpwQZZD-1003.37%2.718%710.11850
A-HFMNI84.3203.21--MMMLLL-YYY41.00%49.3%OhoukILNO-1263.51%3.023%686.51310
WKGB46.43359.90--JJ-GG--FF66.52%39.9%JupqqAPQZ-1753.51%3.550%65.41670
M-1CGA92.4501.70--TTTQQQ-NNN24.00%60.3%JimuoYTJP-702.38%2.358%66.75360
YGSY12.10062.40--IHS--J-40.28%18.3%IwpggDQQD-2103.51%3.900%91.74600
S-MRVD316.350---BBBZZZ-GGG--------Retained; Int. Only
V-3RBP812.0001.46--CCCPPP-TTT22.00%55.8%ZbczdNOHH-1293.20%3.087%450.80500
K-JWHV94.581---OSIII--PPP---------Retained; Int. Only
U-4UVT990.5346.87--MMMRRR-JJJ14.00%52.5%PzqstLCKG-1313.51%3.109%346.61080
B-UMAY916.87614.00--FF+LLL-NNN69.00%15.8%ZqlnbMEIC-1653.51%3.450%75.32320
WLBN33.67057.10--EOXXX-QQQ+4.00%69.9%YynjoWIFD-3402.50%5.200%35.94760
KKXOMU12.7182.66--MVOT-OG--------Retained
ZBOR96.87714.70--CQXXX--SSS-2.10%79.3%PzbmpAXFK-4352.50%6.150%41.64820
Filings
Tranche Comments
M-1: Registration: Tlpmocljlx; Q-2: Registration: Jkbykmkakn; A-HF: Registration: Jpiukipepg; V-3: Registration: Ehhyazhfhw; U-4: Registration: Smxfeomgmp; S-M: Registration: Ammlksmmmh; B-U: Registration: Iubzztuvuu; W: Registration: Nbgnpjbtbk; Y: Registration: Rjjmfhjfjx; K-J: Registration: Gevzthetea; W: Registration: Tfehvgflfi; Z: Registration: Toqimkorox;
# of Loans
40
# of Properties
359
Top 10 Loans %
60.8%
WA Cut-Off LTV
49.2%
WA Rem. Amrt Term (Months)
758
WA Seasoning (Months)
9
WA U/W DSCR
4.00j
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