0001888524-26-007824.txt : 20260428 0001888524-26-007824.hdr.sgml : 20260428 20260428134127 ACCESSION NUMBER: 0001888524-26-007824 CONFORMED SUBMISSION TYPE: ABS-EE PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20260417 0001541480 0001549574 FILED AS OF DATE: 20260428 DATE AS OF CHANGE: 20260428 PERIOD START: 20260312 ABS ASSET CLASS: Commercial mortgages FILER: COMPANY DATA: COMPANY CONFORMED NAME: BBCMS Mortgage Trust 2024-5C31 CENTRAL INDEX KEY: 0002044180 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] ORGANIZATION NAME: Office of Structured Finance FILING VALUES: FORM TYPE: ABS-EE SEC ACT: 1934 Act SEC FILE NUMBER: 333-276033-06 FILM NUMBER: 26906214 BUSINESS ADDRESS: STREET 1: 745 SEVENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10019 BUSINESS PHONE: 212-412-4000 MAIL ADDRESS: STREET 1: 745 SEVENTH AVENUE CITY: NEW YORK STATE: NY ZIP: 10019 ABS-EE 1 bcr24c31_absee-202604.htm bcr24c31_absee-202604.htm - Generated by SEC Publisher for SEC Filing

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549

FORM FOR SUBMISSION OF ELECTRONIC EXHIBITS FOR

ASSET-BACKED SECURITIES

Commission File Number of issuing entity:  333-276033-06

Central Index Key Number of Issuing entity:  0002044180

BBCMS Mortgage Trust 2024-5C31
(Exact name of issuing entity as specified in its charter)

Commission File Number of depositor:  333-276033

Central Index Key Number of depositor:  0001541480

Barclays Commercial Mortgage Securities LLC
(Exact name of depositor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001549574

Barclays Capital Real Estate Inc.
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001548405

Starwood Mortgage Capital LLC
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001541294

German American Capital Corporation
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001968416

Argentic Real Estate Finance 2 LLC
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001701238

Citi Real Estate Funding Inc.
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000927971

Bank of Montreal
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001089877

KeyBank National Association
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0000109380

Zions Bancorporation, National Association
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001755531

Societe Generale Financial Corporation
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001931347

Greystone Commercial Mortgage Capital LLC
(Exact name of Sponsor as specified in its charter)

Central Index Key Number of sponsor (if applicable):  0001592182

LMF Commercial, LLC
(Exact name of Sponsor as specified in its charter)

Daniel Schmidt (212) 526-7000
(Name and telephone number, including area code, of the person to contact in connection with this filing)


INFORMATION TO BE INCLUDED IN THIS FORM

Item 1. File an Asset Data File in accordance with Exhibit 601(b)(102) (17 CFR 229.601(b)(102)).

Item 2. File an Asset Related Document in accordance with Exhibit 601(b)(103) (17 CFR 229.601(b)(103)).

SIGNATURES

The depositor has duly caused this Form to be signed on its behalf by the undersigned hereunto duly authorized.

Barclays Commercial Mortgage Securities LLC
(Depositor)


/s/ Daniel Schmidt
Daniel Schmidt, Authorized Signatory

Dated : April 28, 2026


EXHIBIT INDEX

Exhibit Number Description
EX 102 Asset Data File
EX 103 Asset Related Document


EX-102 2 exh_102.xml Prospectus Loan ID 1 1 03-12-2026 04-13-2026 German American Capital Corporation, Bank of Montreal 10-28-2024 85000000.00000000 60 11-06-2029 0 .05370000 .05370000 3 1 60 12-06-2024 true 1 PP 3 380375.00000000 85000000.00000000 1 1 1 5 true true true false false 01-05-2027 05-05-2029 05-05-2029 .00000000 .00000000 Queens Center 90-15 Queens Boulevard Elmhurst NY 11373 Queens RT 412033 412033 1973 2004 1060000000.00000000 MAI 09-19-2024 1060000000.00000000 09-19-2024 MAI .95400000 .90470000 6 01-06-2027 N Primark 54237 01-31-2035 ZARA 36463 11-30-2033 H&M 19694 01-31-2035 09-30-2024 01-01-2025 09-30-2025 100774128.00000000 103131561.33340000 47153562.00000000 51654041.10690000 53620566.00000000 51477520.22650000 52532319.00000000 50389273.22650000 UW CREFC 28584062.60590000 1.88000000 1.80090000 1.84000000 1.76280000 F F 12-31-2025 false false 85000000.00000000 393054.17000000 .05370000 .00015670 393054.17000000 .00000000 .00000000 85000000.00000000 85000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 2 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-19-2024 66000000.00000000 60 12-06-2029 0 .06440000 .06440000 3 1 60 01-06-2025 true 1 WL 3 .00000000 66000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 867-875 4th Avenue 867-875 4th Avenue Brooklyn NY 11232 Kings MF 150 150 2024 100100000.00000000 MAI 10-15-2024 100100000.00000000 10-15-2024 MAI .90700000 .76670000 6 01-06-2027 N 10-31-2024 01-01-2025 03-31-2025 6261336.00000000 1322261.20000000 800260.00000000 415115.13000000 5461077.00000000 907146.07000000 5423577.00000000 897771.07000000 UW CREFC 1077358.34000000 1.27000000 .84200000 1.26000000 .83330000 F F false false 66000000.00000000 366006.67000000 .06440000 .00015670 366006.67000000 .00000000 .00000000 66000000.00000000 66000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 3 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-20-2024 65000000.00000000 60 12-01-2029 0 .06400000 .06400000 3 1 60 01-01-2025 true 1 PP 3 .00000000 65000000.00000000 1 10 10 5 true true true false false 12-31-2026 05-31-2029 05-31-2029 .00000000 .00000000 Crossroads Centre 3201-3231, 3233 Southwestern Boulevard 3236, 3245, 3275 Southwestern Boulevard Orchard Park NY 14127 Erie RT 171201 171201 1997 31300000.00000000 MAI 09-29-2024 31300000.00000000 09-29-2024 MAI .94100000 .93240000 6 X Tops1080PC Tops - Orchard Park 57000 03-31-2032 Bob's Bob's Discount Furniture, LLC 36000 07-31-2034 ColonialWi Colonial Wine - Orchard Park 18585 11-30-2027 09-30-2024 01-01-2025 12-31-2025 3403547.00000000 17437394.00000000 1184414.00000000 6541473.46000000 2219133.00000000 10895920.54000000 2065196.00000000 10741983.54000000 UW CREFC 1312185.52000000 8.30360000 8.18630000 C 12-31-2025 Panorama Plaza 1601,1621,1635,1645 Penfield Road 715, 745 and 749 Panorama Trail South Rochester NY 14625 Monroe RT 278506 278506 1969 31800000.00000000 MAI 09-29-2024 31800000.00000000 09-29-2024 MAI .70300000 6 X Tops 417PP Tops - Penfield 74000 05-31-2029 Staples Staples Office Superstore East 20661 06-30-2026 Harbor Fre Harbor Freight - Penfield 16185 03-31-2031 09-30-2024 3156312.00000000 1282964.00000000 1873348.00000000 1622925.00000000 UW CREFC C 12-31-2025 Cheektowaga Plaza 3825 - 3875 Union Road Cheektowaga NY 14225 Erie RT 151477 151477 1978 18600000.00000000 MAI 09-29-2024 18600000.00000000 09-29-2024 MAI .91900000 6 X Tops 202CK Tops - Cheektowaga 78000 12-31-2028 Dollar CK Dollar Tree - Cheektowaga 14098 08-31-2028 Advance CK Advance Auto - Cheektowaga 10949 12-31-2028 09-30-2024 2415488.00000000 901920.00000000 1513568.00000000 1377365.00000000 UW CREFC C 12-31-2025 Amherst Plaza 3015, 3035, 3055 Niagara Falls Boulevard 3065, 3190 Niagara Falls Boulevard Amherst NY 14228 Erie RT 147726 149992 1970 1991 17200000.00000000 MAI 09-29-2024 17200000.00000000 09-29-2024 MAI .91800000 6 X Tops 207AM Tops - Amherst 78223 02-28-2027 Dollar AM Dollar Tree - Amherst 14400 09-30-2031 MASH WellNow Urgent Care - Amherst 6500 05-31-2028 09-30-2024 2219809.00000000 757988.00000000 1461821.00000000 1326953.00000000 UW CREFC C 12-31-2025 Chillicothe Place 869 - 887 North Bridge Street Chillicothe OH 45601 Ross RT 106262 106262 1974 2002 15300000.00000000 MAI 10-04-2024 15300000.00000000 10-04-2024 MAI 1.00000000 6 X Kroger CHL Kroger - Chillicothe 60425 11-30-2026 OhioHealth OhioHealth Corporation 23404 01-31-2028 Waterbeds Waterbeds 44' Stuff, Inc 10069 10-31-2029 09-30-2024 1705392.00000000 571651.00000000 1133741.00000000 1038193.00000000 UW CREFC C 12-31-2025 Midway Plaza 910 Athens Highway Loganville GA 30052 Walton RT 91196 91196 1996 16500000.00000000 MAI 10-03-2024 16500000.00000000 10-03-2024 MAI .94100000 6 X Kroger LOG Kroger - Loganville 63296 01-31-2031 JINI & YOU JINI & YOU 6, LLC 3500 11-30-2027 Kang Martial Arts Studio 2800 05-31-2029 09-30-2024 1288003.00000000 399369.00000000 888634.00000000 806634.00000000 UW CREFC C 12-31-2025 Ontario Plaza 6254 - 6272 Furnace Road Ontario NY 14519 Wayne RT 77048 77048 1998 8700000.00000000 MAI 09-29-2024 8700000.00000000 09-29-2024 MAI 1.00000000 6 X Tops413ONT Tops - Ontario 47000 07-31-2029 Secor ONT Secor Lumber Co., Inc. 11000 03-31-2027 Dollar ONT Dollar Tree - Ontario 8360 01-31-2028 09-30-2024 914009.00000000 210893.00000000 703116.00000000 633837.00000000 UW CREFC C 12-31-2025 Jamestown Plaza 1800, 1900 and 2000 Washington Street Jamestown NY 14701 Chautauqua RT 98001 98001 1997 2003 9100000.00000000 MAI 09-29-2024 9100000.00000000 09-29-2024 MAI .94200000 6 X Tops 209JT Tops - Jamestown 77000 09-30-2030 Dollar JT Dollar Tree - Jamestown 8000 09-30-2028 Aarons JT Aaron's - Jamestown 7343 08-31-2027 09-30-2024 920899.00000000 351446.00000000 569453.00000000 481334.00000000 UW CREFC C 12-31-2025 Tops Plaza 128 West Main Street Le Roy NY 14482 Genesee RT 62747 62747 1997 6840000.00000000 MAI 09-29-2024 6840000.00000000 09-29-2024 MAI .97500000 6 X Tops 246LR Tops - LeRoy 47000 05-31-2029 NAPA NAPA Auto Parts - LeRoy 4692 07-31-2029 Russell Ce Russell Cellular 4000 04-30-2027 09-30-2024 726370.00000000 245776.00000000 480594.00000000 424174.00000000 UW CREFC C 12-31-2025 Warsaw Plaza 2382 - 2410 Route 19 North Warsaw NY 14569 Wyoming RT 74103 74103 1975 6460000.00000000 MAI 09-29-2024 6460000.00000000 09-29-2024 MAI .91900000 6 X Tops247WAR Tops - Warsaw 45533 06-30-2030 AutoZone-W AutoZone 7488 01-31-2034 RAC WAR Rent -A -Center East, Inc. 4472 01-31-2029 09-30-2024 677200.00000000 208203.00000000 468997.00000000 402367.00000000 UW CREFC C 12-31-2025 false false 65000000.00000000 358222.23000000 .06400000 .00015670 358222.23000000 .00000000 .00000000 65000000.00000000 65000000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 4 1 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 11-13-2024 52000000.00000000 60 12-06-2029 0 .06800000 .06800000 3 1 60 01-06-2025 true 1 WL 3 .00000000 52000000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Highlands Corporate Center 12730-12780 High Bluff Drive San Diego CA 92130 San Diego OF 210176 210130 1984 2015 77000000.00000000 MAI 10-21-2024 77000000.00000000 10-21-2024 MAI .90600000 .82810000 6 01-06-2027 N Keller Williams Realty 13992 08-31-2033 Crosbie Gliner Schiffman Southard & 10726 01-31-2028 Manatt Phelps & Phillips LLP 10567 04-30-2030 08-31-2024 01-01-2025 12-31-2025 11149698.00000000 11079006.67000000 3435983.00000000 3846724.44000000 7713715.00000000 7232282.23000000 7356494.00000000 6875061.23000000 UW CREFC 3585111.12400000 2.15000000 2.01730000 2.05000000 1.91770000 F F 12-31-2025 false false 52000000.00000000 304488.89000000 .06800000 .00015670 304488.89000000 .00000000 .00000000 52000000.00000000 52000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 5 1 03-12-2026 04-13-2026 KeyBank National Association 10-04-2024 42952000.00000000 60 11-01-2029 0 .06650000 .06650000 3 1 60 12-01-2024 true 1 WL 3 238025.67000000 42952000.00000000 1 1 1 5 true true false false false 05-31-2029 .00000000 .00000000 Candlewyck Apartments 200 & 300 West Kilgore Road 100 East Candlewyck Drive Kalamazoo MI 49001 Kalamazoo MF 487 1971 2017 62250000.00000000 MAI 09-10-2024 62250000.00000000 09-10-2024 MAI .94700000 6 01-01-2027 N 08-31-2024 01-01-2025 12-31-2025 6920544.00000000 6732152.00000000 3006301.00000000 3327071.00000000 3914243.00000000 3405081.00000000 3780822.00000000 3271660.00000000 UW CREFC 2895979.00000000 1.35000000 1.17580000 1.31000000 1.12970000 F F false false 42952000.00000000 245959.86000000 .06650000 .00024420 245959.86000000 .00000000 .00000000 42952000.00000000 42952000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 6 1 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 10-29-2024 40000000.00000000 60 11-06-2029 0 .06840000 .06840000 3 1 60 12-06-2024 true 1 PP 3 228000.00000000 40000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Hamburg Pavilion 2308 Sir Barton Way Lexington KY 40509 Fayette RT 866622 874095 1997 141100000.00000000 MAI 09-20-2024 141100000.00000000 09-20-2024 MAI .92300000 .96300000 6 01-06-2027 N At Home #25 122400 08-31-2028 Kohl's #334 86564 01-31-2032 Regal Hamburg Pavilion #18-0728 64234 09-30-2029 08-31-2024 01-01-2025 09-30-2025 16816178.00000000 17028812.41330000 4067428.00000000 5078191.57650000 12748750.00000000 11950620.83680000 11727281.00000000 11057639.83680000 UW CREFC 6553575.00000000 1.95000000 1.82350000 1.79000000 1.68730000 F F 09-30-2025 false false 40000000.00000000 235600.00000000 .06840000 .00015670 235600.00000000 .00000000 .00000000 40000000.00000000 40000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 TBD (Servicing Shift) false .00000000 Prospectus Loan ID 7 1 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 11-05-2024 35500000.00000000 60 11-06-2029 0 .06630000 .06630000 3 1 60 12-06-2024 true 1 WL 3 196137.50000000 35500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Savoy At Southwood 3550 Esplanade Way Tallahassee FL 32311 Leon MF 248 248 2007 2023 51675000.00000000 MAI 09-16-2024 51675000.00000000 09-16-2024 MAI .96000000 .93150000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 5429341.00000000 5470975.42000000 2327648.00000000 2449409.37000000 3101692.00000000 3021566.05000000 3039692.00000000 2959566.05000000 UW CREFC 2386339.62300000 1.30000000 1.26620000 1.27000000 1.24020000 F F false false 35500000.00000000 202675.42000000 .06630000 .00015670 202675.42000000 .00000000 .00000000 35500000.00000000 35500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 8 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC, Greystone Select Company II LLC 11-08-2024 34000000.00000000 60 12-06-2029 0 .07643000 .07643000 3 1 60 01-06-2025 true 1 WL 3 .00000000 34000000.00000000 1 1 1 0 true true true false false 01-05-2027 06-05-2029 06-05-2029 .00000000 .00000000 Sheraton Station Square 300 West Station Square Drive Pittsburgh PA 15219 Allegheny LO 399 1981 2023 62500000.00000000 MAI 10-14-2024 62500000.00000000 10-14-2024 MAI .49800000 .49860000 6 01-06-2027 N 09-30-2024 01-01-2025 12-31-2025 23256662.00000000 24776614.63000000 17795666.00000000 18508977.13000000 5460996.00000000 6267637.50000000 4530729.00000000 5276572.90000000 UW CREFC 2634711.99600000 2.07000000 2.37890000 1.72000000 2.00270000 F F false false 34000000.00000000 223770.06000000 .07643000 .00015670 223770.06000000 .00000000 .00000000 34000000.00000000 34000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 9 1 03-12-2026 04-13-2026 Bank of Montreal, German American Capital Corporation 10-02-2024 30000000.00000000 60 10-06-2029 0 .07375000 .07375000 3 1 60 11-06-2024 true 1 PP 3 184375.00000000 30000000.00000000 1 1 1 0 true true true false false 01-05-2027 04-05-2029 04-05-2029 .00000000 .00000000 Colony Square 1175 Peachtree Rd NE Atlanta GA 30361 Fulton MU 1085612 1085612 1972 2000 516000000.00000000 MAI 05-24-2024 516000000.00000000 05-24-2024 MAI .82500000 .82780000 6 01-06-2027 N JONES DAY 115000 11-30-2036 RG N -ATLANTA XII, LLC 42273 05-31-2029 WEBMD, LLC 41230 03-31-2028 07-31-2024 01-01-2025 12-31-2025 49913938.00000000 48557688.00000000 19331831.00000000 20327380.62000000 30582107.00000000 28230307.38000000 29266672.00000000 26914872.78000000 UW CREFC 19441319.00000000 1.57000000 1.45210000 1.51000000 1.38440000 F F 12-31-2025 false false 30000000.00000000 190520.84000000 .07375000 .00015670 190520.84000000 .00000000 .00000000 30000000.00000000 30000000.00000000 03-06-2026 1 false 190456.26000000 .00000000 .00000000 B Wells Fargo, NA false .00000000 Prospectus Loan ID 10 1 03-12-2026 04-13-2026 German American Capital Corporation, Bank of Montreal 10-08-2024 30000000.00000000 60 11-06-2029 0 .06567000 .06567000 3 1 60 12-06-2024 true 1 PP 3 164175.00000000 30000000.00000000 1 1 1 10 true true true false false 01-05-2027 08-05-2029 08-05-2029 .00000000 .00000000 125 Summer 125 Summer Street Boston MA 2111 Suffolk OF 489637 489637 1987 2016 167900000.00000000 MAI 07-08-2024 167900000.00000000 07-08-2024 MAI .80700000 .78520000 6 01-06-2027 N Klaviyo 192079 03-31-2028 Haemonetics Corporation 62242 06-30-2032 Analog Devices 45955 12-31-2030 06-30-2024 01-01-2025 12-31-2025 31983144.00000000 30152779.00000000 13572636.00000000 13679304.16000000 18410508.00000000 16473474.84000000 17578125.00000000 15641091.84000000 UW CREFC 6833652.10000000 2.69000000 2.41060000 2.57000000 2.28880000 F F 12-31-2025 false false 30000000.00000000 169647.50000000 .06567000 .00015670 169647.50000000 .00000000 .00000000 30000000.00000000 30000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 11 1 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 11-20-2024 30000000.00000000 60 12-06-2029 0 .06790000 .06790000 3 1 60 01-06-2025 true 1 PP 3 .00000000 30000000.00000000 1 1 9 0 true true false false false 06-05-2029 .00000000 .00000000 Verde Apartments 7900 Morely Street, 8601, 8700, 8751, 8915, 8955 Broadway Street, 8801, 8900 and 8950 Glencrest Street Houston TX 77061 Harris MF 2245 1975 127000000.00000000 MAI 10-02-2024 127000000.00000000 10-02-2024 MAI .86800000 6 01-06-2027 N 10-31-2024 20585466.00000000 12879901.00000000 7705565.00000000 7144315.00000000 UW CREFC 1.43000000 1.33000000 F F false false 30000000.00000000 175408.33000000 .06790000 .00015670 175408.33000000 .00000000 .00000000 30000000.00000000 30000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 TBD (Servicing Shift) false .00000000 Prospectus Loan ID 12 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 10-31-2024 26000000.00000000 60 11-06-2029 0 .06740000 .06740000 3 1 60 12-06-2024 true 1 WL 3 146033.33000000 26000000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Cameron Crossing 1681 and 1751 North Central Expressway McKinney TX 75070 Collin RT 220111 211778 1999 43300000.00000000 MAI 08-28-2024 43300000.00000000 08-28-2024 MAI .99300000 .95590000 6 01-06-2027 N Best Buy Stores, LP (1751cbes) 45000 03-31-2027 Ross Dress for Less, Inc. (1751eros) 30187 01-31-2030 Office Depot, Inc Store #590 (1751hoff) 30000 08-31-2030 07-31-2024 01-01-2025 09-30-2025 4117834.00000000 4171005.87990000 1383684.00000000 1438199.09320000 2734150.00000000 2732806.78670000 2631670.00000000 2630326.78670000 UW CREFC 1776738.88000000 1.54000000 1.53810000 1.48000000 1.48040000 F F 09-30-2025 false false 26000000.00000000 150901.11000000 .06740000 .00015670 150901.11000000 .00000000 .00000000 26000000.00000000 26000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 13 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-18-2024 25500000.00000000 60 12-06-2029 0 .07040000 .07040000 3 1 60 01-06-2025 true 1 WL 3 .00000000 25500000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 615, 640 & 660 Fort Washington 615, 640-660 Fort Washington Avenue New York NY 10040 New York MF 175 174 1920 39350000.00000000 MAI 08-08-2024 39350000.00000000 08-08-2024 MAI .94800000 .90860000 6 01-06-2027 N 07-31-2024 01-01-2025 09-30-2025 4836380.00000000 4761063.68000000 2513678.00000000 2429870.51680000 2322702.00000000 2331193.16320000 2266902.00000000 2275393.16320000 UW CREFC 1820133.37200000 1.28000000 1.28080000 1.25000000 1.25010000 F F false false 25500000.00000000 154586.67000000 .07040000 .00015670 154586.67000000 .00000000 .00000000 25500000.00000000 25500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 14 1 03-12-2026 04-13-2026 Societe Generale Financial Corporation 08-29-2024 25000000.00000000 60 09-01-2029 0 .05795000 .05795000 3 1 60 10-01-2024 true 1 PP 3 120729.17000000 25000000.00000000 1 1 1 0 true true false false false 02-28-2029 .00000000 .00000000 Linx 490 Arsenal Way Watertown MA 2472 Middlesex MU 185015 185015 2018 247000000.00000000 MAI 06-06-2024 247000000.00000000 06-06-2024 MAI 1.00000000 1.00000000 6 01-01-2027 N C4 Therapeutics 111452 03-12-2032 Addgene Inc. 54795 10-31-2028 Tectonic Therapeutic 18768 01-31-2026 06-30-2024 01-01-2025 12-31-2025 18929883.00000000 20793599.19000000 5468726.00000000 6046702.54000000 13461157.00000000 14746896.65000000 13054124.00000000 14339863.65000000 UW CREFC 5522956.88000000 2.44000000 2.67010000 2.36000000 2.59640000 F F 12-31-2025 false false 25000000.00000000 124753.47000000 .05795000 .00015670 124753.47000000 .00000000 .00000000 25000000.00000000 25000000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 15 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 10-09-2024 23500000.00000000 60 11-06-2029 0 .06545000 .06545000 3 1 60 12-06-2024 true 1 WL 3 128172.92000000 23500000.00000000 1 1 1 0 true true true false false 12-05-2025 05-05-2029 05-05-2029 .00000000 .00000000 The Palms Marketplace 2000, 2100,2200,2201 Outlet Center Drive Oxnard CA 93036 Ventura MU 164476 1994 47250000.00000000 MAI 09-05-2024 47250000.00000000 09-05-2024 MAI .99600000 .89910000 6 X CALIFORNIA LUTHERAN UNIVERSITY 23679 08-31-2028 County of Ventura 21173 03-31-2027 CHARTER COLLEGE, LLC 15629 05-31-2030 06-30-2024 01-01-2025 12-31-2025 4727729.00000000 4780267.03000000 1409575.00000000 1423557.51000000 3318154.00000000 3356709.52000000 3120782.00000000 3159338.52000000 UW CREFC 1559437.19000000 2.13000000 2.15250000 2.00000000 2.02590000 F F 12-31-2025 false false 23500000.00000000 132445.35000000 .06545000 .00015670 132445.35000000 .00000000 .00000000 23500000.00000000 23500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 16 1 03-12-2026 04-13-2026 Citi Real Estate Funding Inc. 11-05-2024 22000000.00000000 60 11-06-2029 0 .06880000 .06880000 3 1 60 12-06-2024 true 1 WL 3 126133.33000000 22000000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Bend River Promenade 2940-3188 North Highway 97 Bend OR 97703 Deschutes RT 254047 254025 1979 35800000.00000000 MAI 09-23-2024 35800000.00000000 09-23-2024 MAI .96600000 .97720000 6 01-06-2027 N Macy's Northwest, Inc. 101128 01-31-2029 Hobby Lobby Stores, Inc 63210 01-31-2026 T3MA)0( (Store# 1081040) 28250 05-31-2026 08-31-2024 01-01-2025 12-31-2025 3850386.00000000 3957739.99000000 1235812.00000000 1264306.53000000 2614574.00000000 2693433.46000000 2413750.00000000 2492610.46000000 UW CREFC 1534622.25000000 1.70000000 1.75510000 1.57000000 1.62430000 F F 12-31-2025 false false 22000000.00000000 130337.78000000 .06880000 .00015670 130337.78000000 .00000000 .00000000 22000000.00000000 22000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 17 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-12-2024 22000000.00000000 60 12-06-2029 0 .07165000 .07165000 3 1 60 01-06-2025 true 1 WL 3 .00000000 22000000.00000000 1 1 1 0 true true true false false 01-05-2027 08-05-2029 08-05-2029 .00000000 .00000000 Meridian Crossroads 131 South Frontage Road Meridian MS 39301 Lauderdale RT 206313 206321 2007 32850000.00000000 MAI 11-01-2024 32850000.00000000 11-01-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N Ross Dress for Less #1127 30187 01-31-2028 Aldi, Inc. (Alabama) 24001 08-31-2032 TJX Companies, TJ MAX( #0565 22100 05-31-2035 09-30-2024 01-01-2025 09-30-2025 3825184.00000000 3534204.33330000 1344951.00000000 1556430.53350000 2480233.00000000 1977773.79980000 2232648.00000000 1730188.79980000 UW CREFC 1598193.00270000 1.55000000 1.23750000 1.40000000 1.08260000 F F 11-20-2025 false false 22000000.00000000 135736.94000000 .07165000 .00015670 135736.94000000 .00000000 .00000000 22000000.00000000 22000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 18 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-06-2024 21500000.00000000 60 11-06-2029 0 .06680000 .06680000 3 1 60 12-06-2024 true 1 WL 3 119683.33000000 21500000.00000000 1 1 1 0 true true false false false 08-05-2029 .00000000 .00000000 Canterbury Village 8637-8647, 8653-8695 Sudley Road 8697 and 8699 Sudley Road Manassas VA 20110 Prince William RT 75684 75684 1986 2009 30700000.00000000 MAI 10-04-2024 30700000.00000000 10-04-2024 MAI .97400000 1.00000000 6 01-06-2027 N Walgreen Co. - #13156 14452 05-31-2085 BrightPath KidS Daycare 8976 05-31-2045 Juke Box, Inc. 5600 04-30-2031 08-31-2024 01-01-2025 12-31-2025 2467306.00000000 2492108.00000000 528745.00000000 623319.36000000 1938562.00000000 1868788.64000000 1887853.00000000 1818080.64000000 UW CREFC 1456147.24800000 1.33000000 1.28340000 1.30000000 1.24860000 F F 12-31-2025 false false 21500000.00000000 123672.78000000 .06680000 .00015670 123672.78000000 .00000000 .00000000 21500000.00000000 21500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 19 1 03-12-2026 04-13-2026 German American Capital Corporation 11-05-2024 20000000.00000000 60 11-06-2029 0 .05179710 .05179710 3 1 60 12-06-2024 true 1 A1 3 86328.50000000 20000000.00000000 1 6 6 5 true true true false false 05-05-2029 05-05-2029 .00000000 .00000000 Sentral Union Station 1777 Wewatta Street Denver CO 80202 Denver MF 579 2018 310000000.00000000 MAI 10-03-2024 310000000.00000000 10-03-2024 MAI .93600000 .91020000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 25030039.00000000 23150181.00000000 10697985.00000000 10360385.54000000 14332054.00000000 12789795.46000000 14206940.00000000 12664681.06000000 UW CREFC 11957692.42000000 1.06960000 1.05910000 F Sentral Michigan Avenue 808 South Michigan Avenue Chicago IL 60605 Cook MF 479 2019 208800000.00000000 MAI 10-02-2024 208800000.00000000 10-02-2024 MAI .91500000 .92210000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 22013064.00000000 21785406.00000000 11584797.00000000 10392450.45000000 10428267.00000000 11392955.55000000 10332467.00000000 11297155.55000000 UW CREFC 8079523.00000000 1.41010000 1.39820000 F Sentral Sobro 516 Lea Avenue Nashville TN 37203 Davidson MF 299 2021 138100000.00000000 MAI 10-07-2024 138100000.00000000 10-07-2024 MAI .94800000 .67560000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 15796348.00000000 13076062.00000000 5409952.00000000 6024096.55000000 10386396.00000000 7051965.45000000 10325808.00000000 6991377.65000000 UW CREFC 5494074.00000000 1.28360000 1.27250000 F Sentral Wynwood 51 Northwest 26th Street Miami FL 33127 Miami-Dade MF 175 2020 101200000.00000000 MAI 10-08-2024 101200000.00000000 10-08-2024 MAI .71200000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 10465740.00000000 11484909.00000000 5664175.00000000 6008470.80000000 4801565.00000000 5476438.20000000 4763194.00000000 5438066.65000000 UW CREFC 3878171.00000000 1.41210000 1.40220000 F Sentral At Austin 1614 1614 East 6th Street Austin TX 78702 Travis MF 119 2019 40100000.00000000 MAI 10-02-2024 40100000.00000000 10-02-2024 MAI .97800000 .82350000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 4300428.00000000 3898523.00000000 2274419.00000000 2072060.31000000 2026010.00000000 1826462.69000000 2002210.00000000 1802662.69000000 UW CREFC 1615904.00000000 1.13030000 1.11560000 F Sentral At Austin 1630 1630 East 6th Street Austin TX 78702 Travis MF 139 2018 33400000.00000000 MAI 10-02-2024 33400000.00000000 10-02-2024 MAI .92200000 .84670000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 3673525.00000000 3203592.00000000 1988157.00000000 1877925.00000000 1685369.00000000 1325667.00000000 1657194.00000000 1297492.00000000 UW CREFC 1292723.00000000 1.02550000 1.00370000 F false false 20000000.00000000 89206.12000000 .05179710 .00015670 89206.12000000 .00000000 .00000000 20000000.00000000 20000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Wells Fargo, NA false .00000000 Prospectus Loan ID 20 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-20-2024 20000000.00000000 60 12-06-2029 0 .07010000 .07010000 3 1 60 01-06-2025 true 1 PP 3 .00000000 20000000.00000000 1 2 2 0 true true false false false 09-05-2029 .00000000 .00000000 280 and 290 Merrimack Street 280 and 290 Merrimack Street Lawrence MA 1841 Essex MU 386686 386686 1906 2012 91900000.00000000 MAI 11-13-2024 91900000.00000000 11-13-2024 MAI .92800000 .93020000 6 01-06-2027 N Agespan, Inc. (400) 50654 08-31-2034 Dept. Children & Families 43854 06-30-2028 General Services Administartion 30447 12-31-2034 09-30-2024 10-01-2024 09-30-2025 8219557.00000000 10582570.34660000 2279290.00000000 3858675.02650000 5940267.00000000 6723895.32010000 5688921.00000000 6472549.32010000 UW CREFC 3852189.62000000 1.74550000 1.68020000 F 09-30-2025 350 Merrimack Street 350 Merrimack Street Lawrence MA 1841 Essex OF 145825 145825 1900 2013 38000000.00000000 MAI 11-13-2024 38000000.00000000 11-13-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N NxStage 145000 02-28-2029 AT&T (New Cingula Wireless) 400 05-31-2029 T -Mobile 225 07-03-2028 09-30-2024 10-01-2024 09-30-2025 3964924.00000000 4157933.39000000 1046443.00000000 1315950.62000000 2918481.00000000 2841982.77000000 2823695.00000000 2747195.77000000 UW CREFC 1833699.12000000 1.54990000 1.49820000 F 09-30-2025 false false 20000000.00000000 120727.78000000 .07010000 .00015670 120727.78000000 .00000000 .00000000 20000000.00000000 20000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 TBD (Servicing Shift) false .00000000 Prospectus Loan ID 21 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-06-2024 18500000.00000000 60 09-06-2029 0 .07300000 .07300000 3 1 60 10-06-2024 true 1 WL 3 112541.67000000 18500000.00000000 1 1 1 0 true true true false false 07-05-2025 06-05-2029 06-05-2029 .00000000 .00000000 Ravenwood Apartments 7964 Amelia Road Houston TX 77055 Harris MF 235 236 1969 2020 32000000.00000000 MAI 07-19-2024 32000000.00000000 07-19-2024 MAI .89000000 .94893617 6 X 06-30-2024 01-01-2025 09-30-2025 2951855.00000000 2999723.71990000 1198341.00000000 1282079.85340000 1753514.00000000 1717643.86650000 1694514.00000000 1688143.86650000 UW CREFC 1369256.99730000 1.28000000 1.25440000 1.24000000 1.23290000 F F false false 18500000.00000000 116293.06000000 .07300000 .00015670 116293.06000000 .00000000 .00000000 18500000.00000000 18500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 22 1 03-12-2026 04-13-2026 Zions Bancorporation, N.A. 11-14-2024 14400000.00000000 60 12-06-2029 0 .07362000 .07362000 3 1 60 01-06-2025 true 1 WL 3 .00000000 14400000.00000000 1 1 1 0 true true true false false 01-05-2027 07-05-2029 07-05-2029 .00000000 .00000000 Bellagio West Apartments 7455 Rockleigh Avenue Indianapolis IN 46214 Marion MF 156 156 1967 2024 24400000.00000000 MAI 10-07-2024 24400000.00000000 10-07-2024 MAI .97400000 6 X 10-31-2024 2182366.00000000 702746.00000000 1479620.00000000 1440620.00000000 UW CREFC 1.38000000 1.34000000 F F false false 14400000.00000000 91288.80000000 .07362000 .00015670 91288.80000000 .00000000 .00000000 14400000.00000000 14400000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 23 1 03-12-2026 04-13-2026 LMF Commercial, LLC 11-15-2024 14000000.00000000 60 12-06-2029 360 .06970000 .06970000 3 1 0 01-06-2025 true 1 WL 2 .00000000 14000000.00000000 1 1 1 0 false true false false false 08-05-2029 .00000000 .00000000 3128-3130 Bailey Avenue 3128-3130 Bailey Avenue Bronx NY 10463 Bronx MF 40 2024 20100000.00000000 MAI 08-07-2024 20100000.00000000 08-07-2024 MAI .95000000 1.00000000 6 01-06-2027 N 09-30-2024 01-01-2025 12-31-2025 1716071.00000000 1667223.59000000 251192.00000000 257016.01000000 1464879.00000000 1410207.58000000 1452681.00000000 1405933.58000000 UW CREFC 1114325.40000000 1.31000000 1.26550000 1.30000000 1.26170000 F F false false 13833806.49000000 92860.45000000 .06970000 .00015670 83029.74000000 9830.71000000 .00000000 13823975.78000000 13823975.78000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 24 1 03-12-2026 04-13-2026 Zions Bancorporation, N.A. 11-06-2024 12500000.00000000 60 11-06-2029 0 .06775000 .06775000 3 1 60 12-06-2024 true 1 WL 3 70572.92000000 12500000.00000000 1 1 1 0 true true true false false 01-05-2027 05-05-2029 05-05-2029 .00000000 .00000000 Amazon Post at Culver Theater 9500 Culver Boulevard Culver City CA 90232 Los Angeles 98 41341 41341 2004 2024 30900000.00000000 MAI 10-16-2024 30900000.00000000 10-16-2024 MAI 1.00000000 6 X Amazon Studios 41341 05-31-2031 09-30-2024 01-01-2025 12-31-2025 2645590.00000000 2771584.00000000 329761.00000000 344036.73000000 2315828.00000000 2427547.27000000 2247306.00000000 2359024.27000000 UW CREFC 858637.19000000 2.70000000 2.82720000 2.62000000 2.74740000 F F false false 12500000.00000000 72925.35000000 .06775000 .00015670 72925.35000000 .00000000 .00000000 12500000.00000000 12500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 25 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 10-02-2024 12000000.00000000 60 10-06-2029 0 .06405000 .06405000 3 1 60 11-06-2024 true 1 WL 3 64050.00000000 12000000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 Edgewood Apartments 1730 Edgewood Hill Circle 1750 Dual Highway Hagerstown MD 21740 Washington MF 110 110 1968 17600000.00000000 MAI 08-12-2024 17600000.00000000 08-12-2024 MAI .96400000 6 01-06-2027 N 07-31-2024 1909441.00000000 699284.00000000 1210156.00000000 1168092.00000000 UW CREFC 1.55000000 1.50000000 F F false false 12000000.00000000 66185.00000000 .06405000 .00015670 66185.00000000 .00000000 .00000000 12000000.00000000 12000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 26 1 03-12-2026 04-13-2026 Argentic Real Estate Finance 2 LLC 09-13-2024 10140000.00000000 60 10-06-2029 0 .06730000 .06730000 3 1 60 11-06-2024 true 1 WL 3 56868.50000000 10140000.00000000 1 1 1 0 true true false false false 07-05-2029 .00000000 .00000000 Monsey Retail Center 100 NY Route 59 Monsey NY 10952 Rockland RT 35710 35610 1961 2015 16300000.00000000 MAI 08-09-2024 16300000.00000000 08-09-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N Tiferet Dicount, Inc. 6400 12-31-2031 Monsey Housewares, Inc. 6300 10-31-2032 Esti's World of Fashion 3530 05-31-2029 07-31-2024 01-01-2025 12-31-2025 1879078.00000000 2060159.33000000 368525.00000000 497280.98000000 1510553.00000000 1562878.35000000 1482821.00000000 1535146.35000000 UW CREFC 691900.12300000 2.18000000 2.25880000 2.14000000 2.21870000 F F 01-22-2026 false false 10140000.00000000 58764.12000000 .06730000 .00015670 58764.12000000 .00000000 .00000000 10140000.00000000 10140000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 27 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 10-25-2024 9900000.00000000 60 11-06-2029 0 .06320000 .06320000 3 1 60 12-06-2024 true 1 WL 3 52140.00000000 9900000.00000000 1 1 1 0 true true false false false 05-05-2029 .00000000 .00000000 Extra Space Storage Sicklerville 300 Sicklerville Rd Sicklerville NJ 8081 Camden SS 65148 65148 555 590 2020 15200000.00000000 MAI 09-13-2024 15200000.00000000 09-13-2024 MAI .94400000 1.00000000 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 1257109.00000000 1085501.04000000 407326.00000000 435132.07200000 849783.00000000 650368.96800000 843268.00000000 643853.96800000 UW CREFC 634370.00000000 1.34000000 1.02520000 1.33000000 1.01500000 F F false false 9900000.00000000 53878.00000000 .06320000 .00015670 53878.00000000 .00000000 .00000000 9900000.00000000 9900000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 28 1 03-12-2026 04-13-2026 KeyBank National Association 10-03-2024 9400000.00000000 60 11-01-2029 0 .07170000 .07170000 3 1 60 12-01-2024 true 1 WL 3 56165.00000000 9400000.00000000 1 1 1 0 true true true false false 12-31-2026 08-31-2029 08-31-2029 .00000000 .00000000 Halesford Harbour Resort 1336 Campers Paradise Trail Moneta VA 24121 Bedford MH 159 1990 2024 15970000.00000000 MAI 09-01-2025 15970000.00000000 09-01-2025 MAI .99400000 1.00000000 6 X 08-31-2024 01-01-2025 09-30-2025 1735816.00000000 2377030.66670000 751959.00000000 1063144.00000000 983857.00000000 1313886.66670000 952657.00000000 1272286.66670000 UW CREFC 908625.33330000 1.44000000 1.44600000 1.39000000 1.40020000 F F false false 9400000.00000000 58037.17000000 .07170000 .00024420 58037.17000000 .00000000 .00000000 9400000.00000000 9400000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 29 1 03-12-2026 04-13-2026 KeyBank National Association 11-01-2024 8400000.00000000 60 11-01-2029 0 .07110000 .07110000 3 1 60 12-01-2024 true 1 WL 3 49770.00000000 8400000.00000000 1 1 1 5 true true true false false 12-31-2026 05-31-2029 05-31-2029 .00000000 .00000000 Extra Space Storage Division 7615 North Division Street Spokane WA 99208 Spokane SS 68740 693 1992 2020 12900000.00000000 MAI 08-15-2024 12900000.00000000 08-15-2024 MAI .93900000 .94940000 6 X 08-31-2024 01-01-2025 12-31-2025 1276049.00000000 1335065.00000000 506876.00000000 527863.00000000 769173.00000000 807202.00000000 762299.00000000 800328.00000000 UW CREFC 605535.00000000 1.27000000 1.33300000 1.26000000 1.32170000 F F false false 8400000.00000000 51429.00000000 .07110000 .00024420 51429.00000000 .00000000 .00000000 8400000.00000000 8400000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 30 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-12-2024 7700000.00000000 60 12-06-2029 0 .07015000 .07015000 3 1 60 01-06-2025 true 1 WL 3 .00000000 7700000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 Central Pike Business Center 3640-3670 Central Pike Hermitage TN 37076 Davidson WH 68450 1988 14600000.00000000 MAI 09-25-2024 14600000.00000000 09-25-2024 MAI .97100000 6 01-06-2027 N Chim Chimney 8000 02-28-2026 Iron Strength 8000 01-31-2026 Rolling Suds Franchise, LLC 6000 12-31-2026 08-31-2024 01-01-2025 12-31-2025 1109916.00000000 1158977.43000000 183666.00000000 296486.98000000 926251.00000000 862490.45000000 898871.00000000 835110.45000000 UW CREFC 547657.19000000 1.69000000 1.57490000 1.64000000 1.52490000 F F 06-26-2025 false false 7700000.00000000 46513.35000000 .07015000 .00064420 46513.35000000 .00000000 .00000000 7700000.00000000 7700000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Berkadia false .00000000 Prospectus Loan ID 31 1 03-12-2026 04-13-2026 Greystone Select Company II LLC 11-19-2024 6250000.00000000 60 12-06-2029 0 .06870000 .06870000 3 1 60 01-06-2025 true 1 WL 3 .00000000 6250000.00000000 1 2 2 0 true true false false false 09-05-2029 .00000000 .00000000 2346 Atlantic Avenue 2346 Atlantic Avenue Brooklyn NY 11233 Kings MF 16 16 1920 2023 6150000.00000000 MAI 10-15-2024 6150000.00000000 10-15-2024 MAI 1.00000000 6 01-06-2027 N 09-30-2024 489037.00000000 95403.00000000 393634.00000000 389634.00000000 UW CREFC F 999 Clarkson Avenue 999 Clarkson Avenue Brooklyn NY 11212 Kings MF 6 5 1929 2023 2900000.00000000 MAI 10-15-2024 2900000.00000000 10-15-2024 MAI 1.00000000 6 01-06-2027 N 09-30-2024 241839.00000000 58492.00000000 183347.00000000 180957.00000000 UW CREFC F false false 6250000.00000000 36973.96000000 .06870000 .00015670 36973.96000000 .00000000 .00000000 6250000.00000000 6250000.00000000 03-06-2026 1 false 36960.51000000 .00000000 .00000000 B Midland Loan Services false .00000000 Prospectus Loan ID 32 1 03-12-2026 04-13-2026 DBR Investments Co. Limited 11-15-2024 6000000.00000000 60 12-06-2029 0 .07213000 .07213000 3 1 60 01-06-2025 true 1 WL 3 .00000000 6000000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 Rivergate Square 1558 and 1592 Gallatin Pike N Madison TN 37115 Davidson RT 81935 81935 1990 10400000.00000000 MAI 09-16-2024 10400000.00000000 09-16-2024 MAI 1.00000000 6 01-06-2027 N Office Depot 25000 05-31-2029 Ross Dress for Less, Inc. 16900 01-31-2034 Dolgencorp, LLC 8750 02-29-2028 10-31-2024 01-01-2025 12-31-2025 1150253.00000000 1230124.05000000 326360.00000000 394329.96000000 823893.00000000 835794.09000000 778034.00000000 789935.09000000 UW CREFC 438790.87000000 1.88000000 1.90480000 1.77000000 1.80030000 F F 12-31-2025 false false 6000000.00000000 37267.17000000 .07213000 .00015670 37267.17000000 .00000000 .00000000 6000000.00000000 6000000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 33 1 03-12-2026 04-13-2026 LMF Commercial, LLC 11-14-2024 5770000.00000000 60 12-06-2029 0 .07860000 .07860000 3 1 60 01-06-2025 true 1 WL 3 .00000000 5770000.00000000 1 1 1 0 true true false false false 09-05-2029 .00000000 .00000000 ABOX Packaging 12950 Farm-to-market 1641 Forney TX 75126 Kaufman WH 111000 111000 2006 9500000.00000000 MAI 09-06-2024 9500000.00000000 09-06-2024 MAI 1.00000000 1.00000000 6 01-06-2027 N Abox Paperboard Company 110000 11-14-2036 01-01-2025 12-31-2025 952726.00000000 718574.96000000 287870.00000000 35009.78000000 664856.00000000 683565.18000000 606803.00000000 625512.18000000 UW CREFC 459820.87700000 1.45000000 1.48660000 1.32000000 1.36030000 F F 12-31-2025 false false 5770000.00000000 39053.28000000 .07860000 .00015670 39053.28000000 .00000000 .00000000 5770000.00000000 5770000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 34 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 09-26-2024 5500000.00000000 60 10-06-2029 0 .05762000 .05762000 3 1 60 11-06-2024 true 1 WL 3 26409.17000000 5500000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 The Row At Blacksburg 901 Lunch Pail Lane Blacksburg VA 24060 Montgomery MF 52 52 2018 8600000.00000000 MAI 08-14-2024 8600000.00000000 08-14-2024 MAI 1.00000000 .73239437 6 01-06-2027 N 07-31-2024 10-01-2024 06-30-2025 720795.00000000 753391.05340000 190091.00000000 184895.17680000 530705.00000000 568495.87660000 524055.00000000 550745.87660000 UW CREFC 321311.50670000 1.65000000 1.76930000 1.63000000 1.71410000 F F false false 5500000.00000000 27289.47000000 .05762000 .00015670 27289.47000000 .00000000 .00000000 5500000.00000000 5500000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 35 1 03-12-2026 04-13-2026 KeyBank National Association 06-24-2024 4800000.00000000 60 07-01-2029 0 .06820000 .06820000 3 1 60 08-01-2024 true 1 WL 3 27280.00000000 4800000.00000000 1 1 1 0 true true false false false 01-31-2029 .00000000 .00000000 Lazy Dog Leased Fee 5180 North President George Bush Highway Garland TX 75040 Dallas 98 8541 7700000.00000000 MAI 05-09-2024 7700000.00000000 05-09-2024 MAI 1.00000000 6 01-01-2027 N 10-01-2024 09-30-2025 460000.00000000 460000.00000000 .00000000 13800.00000000 460000.00000000 446200.00000000 460000.00000000 446200.00000000 UW CREFC 331907.00000000 1.39000000 1.34440000 1.39000000 1.34440000 F F false false 4800000.00000000 28189.33000000 .06820000 .00024420 28189.33000000 .00000000 .00000000 4800000.00000000 4800000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 36 1 03-12-2026 04-13-2026 KeyBank National Association 10-18-2024 4407000.00000000 60 11-01-2029 0 .06900000 .06900000 3 1 60 12-01-2024 true 1 WL 3 25340.25000000 4407000.00000000 1 1 1 0 true true true false false 12-31-2026 08-31-2029 08-31-2029 .00000000 .00000000 Fairbanks Village 278-308 East 16th Street 400-425 Tulip Boulevard Holland MI 49423 Ottawa MF 36 2008 6780000.00000000 MAI 07-31-2024 6780000.00000000 07-31-2024 MAI .97200000 1.00000000 6 X 08-31-2024 01-01-2025 09-30-2025 718377.00000000 750342.66670000 222261.00000000 233457.33330000 496116.00000000 516885.33340000 483480.00000000 504249.33340000 UW CREFC 308587.97330000 1.61000000 1.67500000 1.57000000 1.63410000 F F false false 4407000.00000000 26184.93000000 .06900000 .00024420 26184.93000000 .00000000 .00000000 4407000.00000000 4407000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 Prospectus Loan ID 37 1 03-12-2026 04-13-2026 Barclays Capital Real Estate Inc. 11-14-2024 2950000.00000000 60 12-06-2029 0 .07230000 .07230000 3 1 60 01-06-2025 true 1 WL 3 .00000000 2950000.00000000 1 1 1 0 true true false false false 06-05-2029 .00000000 .00000000 Sterling Storage - Shreveport 2121 West Bert Kouns Industrial Loop Shreveport LA 71118 Caddo Parish SS 30795 363 363 1996 4600000.00000000 MAI 10-19-2024 4600000.00000000 10-19-2024 MAI .85800000 .81267218 6 01-06-2027 N 08-31-2024 01-01-2025 12-31-2025 514893.00000000 558975.88000000 200008.00000000 260475.35000000 314884.00000000 298500.53000000 311805.00000000 295420.53000000 UW CREFC 216247.31100000 1.46000000 1.38040000 1.44000000 1.36610000 F F false false 2950000.00000000 18366.21000000 .07230000 .00015670 18366.21000000 .00000000 .00000000 2950000.00000000 2950000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Midland Loan Services false .00000000 Prospectus Loan ID 38 1 03-12-2026 04-13-2026 Starwood Mortgage Capital LLC 11-12-2024 2450000.00000000 60 12-06-2029 0 .06770000 .06770000 3 1 60 01-06-2025 true 1 WL 3 .00000000 2450000.00000000 1 1 1 0 true true true false false 01-05-2027 07-05-2029 07-05-2029 .00000000 .00000000 Common Street Self Storage 620 15th Street 2215 Common Street Lake Charles LA 70601 Calcasieu Parish SS 61920 541 1975 4210000.00000000 MAI 10-08-2024 4210000.00000000 10-08-2024 MAI .75900000 1.00000000 6 X 09-30-2024 01-01-2025 12-31-2025 449315.00000000 474509.88000000 212962.00000000 240626.90000000 236353.00000000 233882.98000000 227065.00000000 224594.98000000 UW CREFC 168168.68700000 1.41000000 1.39080000 1.35000000 1.33550000 F F false false 2450000.00000000 14282.82000000 .06770000 .00055670 14282.82000000 .00000000 .00000000 2450000.00000000 2450000.00000000 04-06-2026 1 false .00000000 .00000000 .00000000 0 Northmarq false .00000000 Prospectus Loan ID 39 1 03-12-2026 04-13-2026 KeyBank National Association 11-01-2024 1476000.00000000 60 11-01-2029 0 .06870000 .06870000 3 1 60 12-01-2024 true 1 WL 3 8450.10000000 1476000.00000000 1 1 1 5 true true true false false 12-31-2026 05-31-2029 05-31-2029 .00000000 .00000000 Westside MHC 1801 West 2nd Street Rifle CO 81650 Garfield MH 30 1951 2425000.00000000 MAI 08-22-2024 2425000.00000000 08-22-2024 MAI 1.00000000 .82760000 6 X 08-31-2024 01-01-2025 12-31-2025 273862.00000000 303680.00000000 124867.00000000 132453.00000000 148995.00000000 171227.00000000 143955.00000000 166187.00000000 UW CREFC 102810.00000000 1.45000000 1.66550000 1.40000000 1.61640000 F F false false 1476000.00000000 8731.77000000 .06870000 .00024420 8731.77000000 .00000000 .00000000 1476000.00000000 1476000.00000000 04-01-2026 1 false .00000000 .00000000 .00000000 0 KeyBank National Association false .00000000 EX-103 3 exh_103.xml Item 2(c)(1) Originator Name Originator Name for co-originated loans was truncated to only include the originator contributing to the BBCMS 2024-5C31 transaction to meet EDGAR constraints. Item 2(c)(4) Original Term Loan Number For anticipated repayment date mortgage loans: the original term loan number represents the term of the mortgage loan through the anticipated repayment date, rather than the actual Maturity Date. Item 2(c)(15) Loan Structure Code For the mortgage loan identified as Queens Center (Asset Number 1), Tops & Kroger Portfolio (Asset Number 3), Hamburg Pavilion (Asset Number 6), Colony Square (Asset Number 9), 125 Summer (Asset Number 10), Verde Apartments (Asset Number 11), Linx (Asset Number 14), ICONIQ Multifamily Portfolio (Asset Number 19) and Riverwalk West (Asset Number 20), the mortgage loan is evidenced by a senior pari passu notes that is part of a loan combination that consists of senior pari-passu notes and/or one or more subordinate notes. Any other senior pari-passu notes and/or subordinate notes are not included in the trust. Item 2(d)(1) Property Name For mortgage loans that are part of a loan combination, the related mortgaged property secures the entire loan combination, including one or more companion loans not included in the trust. Item 2(d)(8) Net Rentable Square Feet Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, net rentable square feet is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(9) Net Rentable Square Feet Securitization Number For property types where the standard unit of measure is not square feet, this field is left blank. For mortgage loans that are part of a loan combination, the net rentable square feet securitization number is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(10) Units Beds Rooms Number For mortgage loans that are part of a loan combination, the units beds rooms number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(11) Units Beds Rooms Securitization Number For mortgage loans that are part of a loan combination, the units beds rooms securitization number relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(14) Valuation Securitization Amount For mortgage loans that are part of a loan combination, the valuation securitization amount relates to the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(20) Physical Occupancy Securitization Percentage The percentage of rentable space is determined based on the applicable unit of measurement provided in 2(d)(9) or 2(d)(11). Item 2(d)(28)(i) Financials Securitization Date For the mortgage loans identified as ABOX Packaging (Asset Number 33) and Lazy Dog Leased Fee (Asset Number 35), the Financials Securitization Date has been left blank as it was not available at the time of securitization. Item 2(d)(28)(iv) Revenue Securitization Amount For mortgage loans that are part of a loan combination, the revenue securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(vi) Operating Expenses Securitization Amount For mortgage loans that are part of a loan combination, the total underwritten operating expenses securitization amount are presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(viii) Net Operating Income Securitization Amount For mortgage loans that are part of a loan combination, the net operating income securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(x) Net Cash Flow Securitization Amount For mortgage loans that are part of a loan combination, the net cash flow securitization amount is presented for the entire mortgaged property that secures the whole loan combination, including one or more companion loans not included in the trust. Item 2(d)(28)(xv) Debt Service Coverage Net Operating Income Securitization Percentage For mortgage loans that are part of a loan combination, the debt service coverage net operating income securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(d)(28)(xvii) Debt Service Coverage Net Cash Flow Securitization Percentage For mortgage loans that are part of a loan combination, the debt service coverage net cash flow securitization percentage is calculated based on the subject mortgage loan and any related pari passu companion loans not included in the trust, but without regard to any subordinate companion loans. Item 2(e)(6) Servicer Trustee Fee Rate Percentage It should be noted that the rate presented consists of (i) the master servicing fee rate, which includes any primary servicing fee rate payable to an outside servicer (for a loan combination) or other primary servicer, and any subservicing fee rate, (ii) the certificate administrator / trustee fee rate payable to the certificate administrator and the trustee, (iii) the operating advisor fee rate, (iv) the asset representations reviewer fee and (v) the CREFC(R) intellectual property royalty license fee rate.