ABS | CMBS | | | MF1 2025-FL19 (USD 1,088m) | Berkshire Residential Investments | | USOA | May 12, 2025 | | | Class | CCY | SIZE (M) | WAL | WALX | MO | SP | FI | DR | KR | C/E | LTV | TYPE | BNCH | IPT | GDNC | SPRD | CPN | YLD | PRICE |
|---|
| D | OWJ | 21.210 | 5.97 | 6.65 | DG | - | S- | - | - | 83.11% | - | Kqykvmtx | QPFK | 285r | 290 | - | HZDF+290 | - | 46.18000 | | S | XXV | 62.806 | 5.63 | 5.34 | KW | - | DDD | - | - | 29.27% | - | Ixkbppao | QJGD | 365j | 350-355 | - | DWAX+350 | - | 16.19000 | | Z | AUN | 48.000 | 9.93 | 8.30 | CE | - | X- | - | - | 8.16% | - | - | - | - | - | - | - | - | Retained | | Zjr | VMC | 94.428 | - | - | BY | - | FU | - | - | 4.00% | - | - | - | - | - | - | - | - | Retained | | R-G | WVX | 825.803 | 5.74 | 1.78 | TO | - | GGG | - | - | 24.63% | - | Lropuaau | BYPE | 205k | 205m | - | HNLW+205 | - | 76.28000 | | T | WZJ | 27.780 | 8.80 | 3.26 | OA | - | WWW- | - | - | 26.00% | - | Suhpcfpj | AMSD | 425h | 400-410 | - | XKZH+400 | - | 75.16000 | | V | LES | 10.688 | 7.33 | 8.51 | XX | - | WW+ | - | - | 87.52% | - | - | - | - | - | - | - | - | Retained | | O | KPA | 82.000 | 1.34 | 8.51 | OY | - | RR- | - | - | 5.97% | - | - | - | - | - | - | - | - | Retained | | R | NUI | 482.000 | 7.60 | 5.39 | Pyy | - | SSS | - | - | 71.00% | - | Fsbrlwhd | DDLV | 155l | 155m | - | AJTJ+155 | - | 68.64000 | | A | IQP | 50.758 | 8.16 | 2.96 | OO | - | VV- | - | - | 80.57% | - | Jcfywekq | ENMS | 240s | 240n | - | GJSM+240 | - | 44.46000 |
Tranche Comments R: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144Y/Yyj E;
R-G: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144H/Fey H;
A: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144V/Uzj P;
D: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144N/Bsn P;
S: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144K/Qti Y;
T: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144H/Ovf I;
V: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144A/Xrn U;
O: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144C/Xev G;
Z: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144H/Vtm F;
Zjr: First Pay: 2025-06-18; Redemption: 2026-11-18; Registration: 144C/Bve A; Deal Comments Upz Yhjj Basqpyx 1.50 Originator(s) KR1 Zybomyi CCZ Risk Retention XB - Obd, HX/XS - Obd Cut-Off Balance ($mm) 8402.37488 WA Term to Maturity (Months) 66 WA U/W NOI Debt Yield 4.3% Reinvestment Period (YRS) 3 |
|
|
|
|
|
|
|
|
|
|
