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 | VFK | 77.170 | 7.61 | - | HE | - | I- | - | X- | 62.97% | 63.5% | Otfnf | F | 170 | 190 | 230 | 6.86% | 6.331% | 615.33013 | | Q-1 | WSR | 3.970 | 5.47 | - | Urr | - | RRR | - | VVV | 64.00% | 92.8% | - | - | - | - | - | - | - | - | | P | MSW | 49.211 | 3.95 | - | OJ | - | JJ- | - | UU- | 55.80% | 68.2% | Aifyb | Z | 145 | 160 | 180 | 6.51% | 5.831% | 357.30280 | | Y-3 | RVK | 729.499 | 5.65 | - | Dyy | - | TTT | - | KKK | 56.00% | 40.3% | Pcuqq | Y | 87 | 92 | 92 | 5.64% | 4.947% | 720.39005 | | I-S | TCF | 81.982 | 2.49 | - | Ax3 | - | SSS | - | AAA | 75.76% | 86.2% | Fcyyv | S | 120 | 130 | 130 | 6.01% | 5.331% | 912.20182 | | A | ZRI | 6.937 | 5.81 | - | VX | - | MMM- | - | RRR | 4.67% | 29.4% | Llrjb | F | 385 | 405 | 525 | 4.00% | 9.281% | 15.87179 | | O | GVC | 10.241 | 7.89 | - | XP | - | SSS | - | OOO+ | 5.72% | 20.2% | Upwjm | J | 300 | 325 | 400 | 4.00% | 8.031% | 94.21242 | | J-2 | XNP | 200.587 | 8.68 | - | Uaa | - | PPP | - | EEE | 71.00% | 51.7% | Mlkii | T | MVK-2 | SCZ-2 | 90 | 4.91% | 4.918% | 89.69389 |
Tranche Comments Q-1: First Pay: 2025-04-17; Registration: Etuafstytt; Comments: Nhkwyyzkf;
J-2: First Pay: 2025-04-17; Registration: Ioglppocoi;
Y-3: First Pay: 2025-04-17; Registration: Epphappfpo;
I-S: First Pay: 2025-04-17; Registration: Fwncggwxwi;
P: First Pay: 2025-04-17; Registration: Mvnzpnvqvi;
T: First Pay: 2025-04-17; Registration: Soqvxyotol;
O: First Pay: 2025-04-17; Registration: 144H/Yjj K;
A: First Pay: 2025-04-17; Registration: 144V/Knr B; Originator(s) Wvqnvh Uuvhzbz Jvhn HQ, Qqnbhuxo Zbvz Peuvub Wxhvhob 2 JJO, Jvhn vq Qxbqxov, Uuvqhvve Wvqunvnb Ovlxuvz JJO Risk Retention Pfy, C-Wzbif Cut-Off Balance ($mm) 493.591496 WA Term to Maturity (Months) 64 WA U/W NOI Debt Yield 11.1% |
|
|
|
|
|
|
|
|
|
|
