
Distribution Date:	09/17/25	BBCMS Mortgage Trust 2024-5C27
Determination Date:	09/11/25
Next Distribution Date:	10/20/25
Record Date:	08/29/25	Commercial Mortgage Pass-Through Certificates
		Series 2024-5C27


Table of Contents			Contacts
Section	Pages	Role	Party and Contact Information
Certificate Distribution Detail	2	Depositor	Barclays Commercial Mortgage Securities LLC
Certificate Factor Detail	3		Daniel Schmidt	SPLegalNotices@barclays.com;
				CMBSsecuritization@barclays.com
Certificate Interest Reconciliation Detail	4		745 Seventh Avenue, 4th Floor \| New York, NY 10019 \| United States
Additional Information	5	Certificate Administrator	Computershare Trust Company, N.A.
Bond / Collateral Reconciliation - Cash Flows	6		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
				trustadministrationgroup@computershare.com
Bond / Collateral Reconciliation - Balances	7
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Current Mortgage Loan and Property Stratification	8-12	Master Servicer	Trimont LLC
Mortgage Loan Detail (Part 1)	13-15		Attention: CMBS Servicing	trimont.commercial.servicing@cms.trimont.com
Mortgage Loan Detail (Part 2)	16-18		550 S. Tryon Street, Suite 2400 \| Charlotte, NC 28202 \| United States
Principal Prepayment Detail	19	Special Servicer	LNR Partners, LLC
Historical Detail	20		Attention: Heather Bennett and Arnold Shulkin	hbennett@starwood.com; AShulkin@lnrpartners.com;
				lnr.cmbs.notices@lnrproperty.com
Delinquency Loan Detail	21		2340 Collins Avenue, Suite 700 \| Miami Beach, FL 33139 \| United States
Collateral Stratification and Historical Detail	22	Operating Advisor & Asset	BellOak, LLC
Specially Serviced Loan Detail - Part 1	23	Representations Reviewer
			Attention: Reporting	Reporting@belloakadvisors.com
Specially Serviced Loan Detail - Part 2	24
			200 N. Pacific Coast Highway, Suite 1400 \| El Segundo, CA 90245 \| United States
Modified Loan Detail	25
		Trustee	Computershare Trust Company, N.A.
Historical Liquidated Loan Detail	26		Corporate Trust Services (CMBS)	cctcmbsbondadmin@computershare.com;
Historical Bond / Collateral Loss Reconciliation Detail	27			trustadministrationgroup@computershare.com
			9062 Old Annapolis Road \| Columbia, MD 21045 \| United States
Interest Shortfall Detail - Collateral Level	28
		Directing Certificateholder	LNR Securities Holdings, LLC
Supplemental Notes	29
			-

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.


© 2021 Computershare. All rights reserved. Confidential.	Page 1 of 29


				Certificate Distribution Detail

											Current	Original
		Pass-Through			Principal	Interest	Prepayment				Credit	Credit
Class	CUSIP	Rate (2)	Original Balance Beginning Balance		Distribution	Distribution	Penalties	Realized Losses Total Distribution Ending Balance			Support¹ Support¹

A-1	05555FAA2	5.502000%	2,891,000.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	30.00%
A-2	05555FAB0	5.550000%	103,853,000.00	103,555,369.53	42,114.62	478,943.58	0.00	0.00	521,058.20	103,513,254.91	30.12%	30.00%
A-3	05555FAC8	6.014000%	453,847,000.00	453,847,000.00	0.00	2,274,529.88	0.00	0.00	2,274,529.88	453,847,000.00	30.12%	30.00%
A-S	05555FAE4	6.410000%	97,102,000.00	97,102,000.00	0.00	518,686.52	0.00	0.00	518,686.52	97,102,000.00	17.95%	17.88%
B	05555FAF1	6.700000%	37,039,000.00	37,039,000.00	0.00	206,801.08	0.00	0.00	206,801.08	37,039,000.00	13.30%	13.25%
C	05555FAG9	6.700000%	31,033,000.00	31,033,000.00	0.00	173,267.58	0.00	0.00	173,267.58	31,033,000.00	9.41%	9.38%
D	05555FAT1	4.000000%	14,015,000.00	14,015,000.00	0.00	46,716.67	0.00	0.00	46,716.67	14,015,000.00	7.66%	7.63%
E	05555FAV6	4.000000%	9,009,000.00	9,009,000.00	0.00	30,030.00	0.00	0.00	30,030.00	9,009,000.00	6.53%	6.50%
F	05555FAX2	4.000000%	8,009,000.00	8,009,000.00	0.00	26,696.67	0.00	0.00	26,696.67	8,009,000.00	5.52%	5.50%
G	05555FAZ7	4.000000%	8,008,000.00	8,008,000.00	0.00	26,693.33	0.00	0.00	26,693.33	8,008,000.00	4.52%	4.50%
H	05555FBB9	4.000000%	8,009,000.00	8,009,000.00	0.00	26,696.67	0.00	0.00	26,696.67	8,009,000.00	3.51%	3.50%
J-RR*	05555FBD5	6.969231%	28,029,844.00	28,029,844.00	0.00	159,778.78	0.00	0.00	159,778.78	28,029,844.00	0.00%	0.00%
R	05555FBF0	0.000000%	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00%	0.00%
Regular SubTotal			800,844,844.00	797,656,213.53	42,114.62	3,968,840.76	0.00	0.00	4,010,955.38	797,614,098.91


X-A	05555FAH7	1.041434%	560,591,000.00	557,402,369.53	0.00	483,748.19	0.00	0.00	483,748.19	557,360,254.91
X-B	05555FAD6	0.439716%	165,174,000.00	165,174,000.00	0.00	60,524.64	0.00	0.00	60,524.64	165,174,000.00
X-D	05555FAK0	2.969231%	23,024,000.00	23,024,000.00	0.00	56,969.65	0.00	0.00	56,969.65	23,024,000.00
X-F	05555FAM6	2.969231%	8,009,000.00	8,009,000.00	0.00	19,817.14	0.00	0.00	19,817.14	8,009,000.00
X-G	05555FAP9	2.969231%	8,008,000.00	8,008,000.00	0.00	19,814.67	0.00	0.00	19,814.67	8,008,000.00
X-H	05555FAR5	2.969231%	8,009,000.00	8,009,000.00	0.00	19,817.14	0.00	0.00	19,817.14	8,009,000.00
Notional SubTotal			772,815,000.00	769,626,369.53	0.00	660,691.43	0.00	0.00	660,691.43	769,584,254.91

Deal Distribution Total					42,114.62	4,629,532.19	0.00	0.00	4,671,646.81

*	Denotes the Controlling Class (if required)
(1)	Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and
	dividing the result by (A).
(2)	Pass-Through Rates with respect to any Class of Certificates on next month’s Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in
	the underlying index (if and as applicable), and any other matters provided in the governing documents.




© 2021 Computershare. All rights reserved. Confidential.											Page 2 of 29


				Certificate Factor Detail
						Cumulative
					Interest Shortfalls	Interest
Class	CUSIP	Beginning Balance	Principal Distribution	Interest Distribution	/ (Paybacks)	Shortfalls	Prepayment Penalties	Losses	Total Distribution	Ending Balance
Regular Certificates
A-1	05555FAA2	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000
A-2	05555FAB0	997.13411774	0.40552146	4.61174526	0.00000000	0.00000000	0.00000000	0.00000000	5.01726671	996.72859629
A-3	05555FAC8	1,000.00000000	0.00000000	5.01166666	0.00000000	0.00000000	0.00000000	0.00000000	5.01166666	1,000.00000000
A-S	05555FAE4	1,000.00000000	0.00000000	5.34166670	0.00000000	0.00000000	0.00000000	0.00000000	5.34166670	1,000.00000000
B	05555FAF1	1,000.00000000	0.00000000	5.58333324	0.00000000	0.00000000	0.00000000	0.00000000	5.58333324	1,000.00000000
C	05555FAG9	1,000.00000000	0.00000000	5.58333323	0.00000000	0.00000000	0.00000000	0.00000000	5.58333323	1,000.00000000
D	05555FAT1	1,000.00000000	0.00000000	3.33333357	0.00000000	0.00000000	0.00000000	0.00000000	3.33333357	1,000.00000000
E	05555FAV6	1,000.00000000	0.00000000	3.33333333	0.00000000	0.00000000	0.00000000	0.00000000	3.33333333	1,000.00000000
F	05555FAX2	1,000.00000000	0.00000000	3.33333375	0.00000000	0.00000000	0.00000000	0.00000000	3.33333375	1,000.00000000
G	05555FAZ7	1,000.00000000	0.00000000	3.33333292	0.00000000	0.00000000	0.00000000	0.00000000	3.33333292	1,000.00000000
H	05555FBB9	1,000.00000000	0.00000000	3.33333375	0.00000000	0.00000000	0.00000000	0.00000000	3.33333375	1,000.00000000
J-RR	05555FBD5	1,000.00000000	0.00000000	5.70030928	0.10738340	1.05141292	0.00000000	0.00000000	5.70030928	1,000.00000000
R	05555FBF0	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000	0.00000000

Notional Certificates
X-A	05555FAH7	994.31201987	0.00000000	0.86292536	0.00000000	0.00000000	0.00000000	0.00000000	0.86292536	994.23689447
X-B	05555FAD6	1,000.00000000	0.00000000	0.36642958	0.00000000	0.00000000	0.00000000	0.00000000	0.36642958	1,000.00000000
X-D	05555FAK0	1,000.00000000	0.00000000	2.47435936	0.00000000	0.00000000	0.00000000	0.00000000	2.47435936	1,000.00000000
X-F	05555FAM6	1,000.00000000	0.00000000	2.47435885	0.00000000	0.00000000	0.00000000	0.00000000	2.47435885	1,000.00000000
X-G	05555FAP9	1,000.00000000	0.00000000	2.47435939	0.00000000	0.00000000	0.00000000	0.00000000	2.47435939	1,000.00000000
X-H	05555FAR5	1,000.00000000	0.00000000	2.47435885	0.00000000	0.00000000	0.00000000	0.00000000	2.47435885	1,000.00000000




© 2021 Computershare. All rights reserved. Confidential.										Page 3 of 29


				Certificate Interest Reconciliation Detail

									Additional
				Accrued	Net Aggregate	Distributable	Interest		Interest
		Accrual	Prior Interest	Certificate	Prepayment	Certificate	Shortfalls /	Payback of Prior	Distribution	Interest	Cumulative
Class	Accrual Period	Days	Shortfalls	Interest	Interest Shortfall	Interest	(Paybacks)	Realized Losses	Amount	Distribution	Interest Shortfalls
A-1	N/A	N/A	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
A-2	08/01/25 - 08/30/25	30	0.00	478,943.58	0.00	478,943.58	0.00	0.00	0.00	478,943.58	0.00
A-3	08/01/25 - 08/30/25	30	0.00	2,274,529.88	0.00	2,274,529.88	0.00	0.00	0.00	2,274,529.88	0.00
X-A	08/01/25 - 08/30/25	30	0.00	483,748.19	0.00	483,748.19	0.00	0.00	0.00	483,748.19	0.00
A-S	08/01/25 - 08/30/25	30	0.00	518,686.52	0.00	518,686.52	0.00	0.00	0.00	518,686.52	0.00
B	08/01/25 - 08/30/25	30	0.00	206,801.08	0.00	206,801.08	0.00	0.00	0.00	206,801.08	0.00
C	08/01/25 - 08/30/25	30	0.00	173,267.58	0.00	173,267.58	0.00	0.00	0.00	173,267.58	0.00
X-B	08/01/25 - 08/30/25	30	0.00	60,524.64	0.00	60,524.64	0.00	0.00	0.00	60,524.64	0.00
X-D	08/01/25 - 08/30/25	30	0.00	56,969.65	0.00	56,969.65	0.00	0.00	0.00	56,969.65	0.00
X-F	08/01/25 - 08/30/25	30	0.00	19,817.14	0.00	19,817.14	0.00	0.00	0.00	19,817.14	0.00
X-G	08/01/25 - 08/30/25	30	0.00	19,814.67	0.00	19,814.67	0.00	0.00	0.00	19,814.67	0.00
X-H	08/01/25 - 08/30/25	30	0.00	19,817.14	0.00	19,817.14	0.00	0.00	0.00	19,817.14	0.00
D	08/01/25 - 08/30/25	30	0.00	46,716.67	0.00	46,716.67	0.00	0.00	0.00	46,716.67	0.00
E	08/01/25 - 08/30/25	30	0.00	30,030.00	0.00	30,030.00	0.00	0.00	0.00	30,030.00	0.00
F	08/01/25 - 08/30/25	30	0.00	26,696.67	0.00	26,696.67	0.00	0.00	0.00	26,696.67	0.00
G	08/01/25 - 08/30/25	30	0.00	26,693.33	0.00	26,693.33	0.00	0.00	0.00	26,693.33	0.00
H	08/01/25 - 08/30/25	30	0.00	26,696.67	0.00	26,696.67	0.00	0.00	0.00	26,696.67	0.00
J-RR	08/01/25 - 08/30/25	30	26,308.21	162,788.72	0.00	162,788.72	3,009.94	0.00	0.00	159,778.78	29,470.94
Totals			26,308.21	4,632,542.13	0.00	4,632,542.13	3,009.94	0.00	0.00	4,629,532.19	29,470.94




© 2021 Computershare. All rights reserved. Confidential.												Page 4 of 29


	Additional Information
Total Available Distribution Amount (1)	4,671,646.81
(1) The Available Distribution Amount includes any Prepayment Premiums.




© 2021 Computershare. All rights reserved. Confidential.		Page 5 of 29


Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected		Total Funds Distributed
Interest		Fees
Interest Paid or Advanced	4,645,984.52	Master Servicing Fee	3,757.49
Interest Reductions due to Nonrecoverability Determination	0.00	Certificate Administrator Fee	7,830.33
Interest Adjustments	0.00	Trustee Fee	0.00
Deferred Interest	0.00	CREFC® Intellectual Property Royalty License Fee	343.44
ARD Interest	0.00	Operating Advisor Fee	1,284.45
Net Prepayment Interest Excess / (Shortfall)	0.00	Asset Representations Reviewer Fee	226.67
Extension Interest	0.00
Interest Reserve Withdrawal	0.00
Total Interest Collected	4,645,984.52	Total Fees	13,442.37

Principal		Expenses/Reimbursements
Scheduled Principal	42,114.62	Reimbursement for Interest on Advances	535.73
Unscheduled Principal Collections		ASER Amount	0.00
Principal Prepayments	0.00	Special Servicing Fees (Monthly)	2,474.21
Collection of Principal after Maturity Date	0.00	Special Servicing Fees (Liquidation)	0.00
Recoveries From Liquidations and Insurance Proceeds	0.00	Special Servicing Fees (Work Out)	0.00
Excess of Prior Principal Amounts Paid	0.00	Legal Fees	0.00
Curtailments	0.00	Rating Agency Expenses	0.00
Principal Adjustments	0.00	Taxes Imposed on Trust Fund	0.00
		Non-Recoverable Advances	0.00
		Workout Delayed Reimbursement Amounts	0.00
		Other Expenses	0.00
Total Principal Collected	42,114.62	Total Expenses/Reimbursements	3,009.94

		Interest Reserve Deposit	0.00

Other		Payments to Certificateholders and Others
Prepayment Penalties / Yield Maintenance	0.00	Interest Distribution	4,629,532.19
Gain on Sale / Excess Liquidation Proceeds	0.00	Principal Distribution	42,114.62
Borrower Option Extension Fees	0.00	Prepayment Penalties / Yield Maintenance	0.00
		Borrower Option Extension Fees	0.00

Total Other Collected	0.00	Total Payments to Certificateholders and Others	4,671,646.81
Total Funds Collected	4,688,099.14	Total Funds Distributed	4,688,099.12

© 2021 Computershare. All rights reserved. Confidential.			Page 6 of 29


		Bond / Collateral Reconciliation - Balances

		Collateral Reconciliation		Certificate Reconciliation
			Total		Total
Beginning Scheduled Collateral Balance		797,656,214.13	797,656,214.13	Beginning Certificate Balance	797,656,213.53
(-) Scheduled Principal Collections		42,114.62	42,114.62	(-) Principal Distributions	42,114.62
(-) Unscheduled Principal Collections		0.00	0.00	(-) Realized Losses	0.00
(-) Principal Adjustments (Cash)		0.00	0.00	Realized Loss and Realized Loss Adjustments on Collateral	0.00
(-) Principal Adjustments (Non-Cash)		0.00	0.00	Current Period NRA¹	0.00
(-) Realized Losses from Collateral		0.00	0.00	Current Period WODRA¹	0.00
(-) Other Adjustments²		0.00	0.00	Principal Used to Pay Interest	0.00
				Non-Cash Principal Adjustments	0.00
Ending Scheduled Collateral Balance		797,614,099.51	797,614,099.51	Certificate Other Adjustments**	0.00
Beginning Actual Collateral Balance		797,656,214.14	797,656,214.14	Ending Certificate Balance	797,614,098.91
Ending Actual Collateral Balance		797,614,099.52	797,614,099.52



		NRA/WODRA Reconciliation		Under / Over Collateralization Reconciliation
		Non-Recoverable Advances (NRA) from	Workout Delayed Reimbursement of Advances
		Principal	(WODRA) from Principal	Beginning UC / (OC)	(0.60)
Beginning Cumulative Advances		0.00	0.00	UC / (OC) Change	0.00
Current Period Advances		0.00	0.00	Ending UC / (OC)	(0.60)
Ending Cumulative Advances		0.00	0.00	Net WAC Rate	6.97%
				UC / (OC) Interest	0.00
(1)	Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.
(2)	Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.
**	A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.




© 2021 Computershare. All rights reserved. Confidential.					Page 7 of 29


				Current Mortgage Loan and Property Stratification



			Scheduled Balance							Debt Service Coverage Ratio¹
	Scheduled	# Of	Scheduled	% Of			Weighted Avg	Debt Service Coverage	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Balance	Loans	Balance	Agg. Bal.			DSCR¹	Ratio	Loans	Balance	Agg. Bal.			DSCR¹
	$9,999,999 or less	22	138,409,985.90	17.35%	44	6.7392	1.512657	1.29 or less	14	176,982,985.90	22.19%	44	6.7994	0.992305
$10,000,000 to $14,999,999		18	205,773,126.55	25.80%	44	6.8743	1.539478	1.30 to 1.49	17	199,537,000.00	25.02%	44	6.8535	1.405038
$15,000,000 to $19,999,999		11	173,966,403.69	21.81%	43	6.5898	1.729067	1.50 to 1.79	11	163,619,530.24	20.51%	43	7.0645	1.649251
$20,000,000 to $29,999,999		6	132,314,583.37	16.59%	44	6.4331	2.011934	1.80 to 1.99	6	85,149,583.37	10.68%	44	6.8977	1.870308
$30,000,000 to $39,999,999		3	103,150,000.00	12.93%	45	7.3044	1.602570	2.00 to 3.01	11	142,325,000.00	17.84%	43	6.2634	2.226010
$40,000,000 to $54,999,999		1	44,000,000.00	5.52%	45	6.7430	0.871700	3.02 or greater	2	30,000,000.00	3.76%	44	6.3170	3.163900
	$55,000,000 or greater	0	0.00	0.00%	0	0.0000	0.000000	Totals	61	797,614,099.51	100.00%	44	6.7640	1.625871
	Totals	61	797,614,099.51	100.00%	44	6.7640	1.625871
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is
	used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 8 of 29


			Current Mortgage Loan and Property Stratification




			State³
									Property Type³

	# Of	Scheduled	% Of			Weighted Avg
State				WAM²	WAC			# Of	Scheduled	% Of			Weighted Avg
	Properties	Balance	Agg. Bal.			DSCR¹	Property Type				WAM²	WAC
								Properties	Balance	Agg. Bal.			DSCR¹

Alabama	1	15,950,000.00	2.00%	44	6.9400	0.838400
							Industrial	24	135,519,849.28	16.99%	43	6.2036	2.539944
California	7	97,513,129.75	12.23%	44	7.1416	1.750986
							Lodging	2	33,635,000.00	4.22%	43	7.6200	2.150409
Florida	7	88,713,323.51	11.12%	44	7.0200	1.980800
							Mixed Use	7	73,645,588.51	9.23%	44	6.3214	2.351611
Georgia	2	20,800,000.00	2.61%	44	6.5150	1.276868
							Mobile Home Park	6	23,350,000.00	2.93%	44	6.7240	1.523547
Illinois	2	12,698,494.68	1.59%	44	6.1437	2.582665
							Multi-Family	32	313,634,386.10	39.32%	44	6.8096	1.280301
Kansas	2	4,284,542.13	0.54%	43	5.7440	3.140400
							Office	10	104,677,826.78	13.12%	43	7.2158	1.479774
Kentucky	1	2,618,826.30	0.33%	43	5.7440	3.140400
							Other	2	5,792,985.90	0.73%	42	7.9400	1.193700
Louisiana	2	17,370,000.00	2.18%	46	7.6517	1.538966
							Retail	6	66,881,462.94	8.39%	44	7.0133	1.697209
Maryland	1	2,013,111.53	0.25%	43	5.7440	3.140400
							Self Storage	9	40,477,000.00	5.07%	45	6.6552	1.363054
Michigan	19	100,066,761.55	12.55%	44	6.3114	1.810220
							Totals	98	797,614,099.51	100.00%	44	6.7640	1.625871
Missouri	8	20,171,129.01	2.53%	44	6.9007	1.749694

New Hampshire	1	14,850,000.00	1.86%	44	7.1100	1.497400

New Jersey	3	27,400,000.00	3.44%	44	6.6369	1.380704

New York	12	166,539,583.37	20.88%	44	6.4187	1.763094

North Carolina	1	17,000,000.00	2.13%	45	6.4960	1.808600

Ohio	3	26,965,045.79	3.38%	43	6.6222	1.920337

Pennsylvania	5	19,659,330.70	2.46%	45	7.0908	1.347883

South Carolina	6	11,020,931.18	1.38%	44	6.0233	2.366845

Tennessee	4	47,517,155.26	5.96%	41	6.9960	1.452636

Texas	9	66,025,734.75	8.28%	45	7.3610	1.535214

Vermont	1	3,437,000.00	0.43%	44	7.3390	1.420000

Washington, DC	1	15,000,000.00	1.88%	43	6.7970	0.194000

Totals	98	797,614,099.51	100.00%	44	6.7640	1.625871


Note: Please refer to footnotes on the next page of the report.




© 2021 Computershare. All rights reserved. Confidential.													Page 9 of 29


				Current Mortgage Loan and Property Stratification



			Note Rate							Seasoning
		# Of	Scheduled	% Of			Weighted Avg		# Of	Scheduled	% Of			Weighted Avg
	Note Rate				WAM²	WAC		Seasoning				WAM²	WAC
		Loans	Balance	Agg. Bal.			DSCR¹		Loans	Balance	Agg. Bal.			DSCR¹
	5.99999% or less	7	78,400,000.00	9.83%	43	5.7440	2.315230	12 months or less	1	36,300,000.00	4.55%	44	7.4780	1.654300
	6.00000% to 6.49999%	18	217,792,709.92	27.31%	44	6.2546	1.681241	13 months to 24 months	60	761,314,099.51	95.45%	44	6.7300	1.624515
	6.50000% to 6.99999%	15	230,956,403.69	28.96%	44	6.7728	1.388816	25 months to 36 months	0	0.00	0.00%	0	0.0000	0.000000
	7.00000% to 7.49999%	11	145,567,000.00	18.25%	44	7.2605	1.526173	37 months to 48 months	0	0.00	0.00%	0	0.0000	0.000000
7.500000% to 7.99999%		9	120,897,985.90	15.16%	43	7.6868	1.654268	49 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	8.00000% or greater	1	4,000,000.00	0.50%	45	8.0250	1.556900	Totals	61	797,614,099.51	100.00%	44	6.7640	1.625871
	Totals	61	797,614,099.51	100.00%	44	6.7640	1.625871
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 10 of 29


				Current Mortgage Loan and Property Stratification



		Anticipated Remaining Term (ARD and Balloon Loans)							Remaining Amortization Term (ARD and Balloon Loans)
	Anticipated	# Of	Scheduled	% Of			Weighted Avg	Remaining	# Of	Scheduled	% Of			Weighted Avg
					WAM²	WAC						WAM²	WAC
	Remaining Term	Loans	Balance	Agg. Bal.			DSCR¹	Amortization Term	Loans	Balance	Agg. Bal.			DSCR¹
	55 months or less	61	797,614,099.51	100.00%	44	6.7640	1.625871	Interest Only	58	731,031,530.24	91.65%	44	6.7405	1.616135
56 months to 58 months		0	0.00	0.00%	0	0.0000	0.000000	358 months or less	3	66,582,569.27	8.35%	45	7.0221	1.732770
	59 months or greater	0	0.00	0.00%	0	0.0000	0.000000	359 months or greater	0	0.00	0.00%	0	0.0000	0.000000
	Totals	61	797,614,099.51	100.00%	44	6.7640	1.625871	Totals	61	797,614,099.51	100.00%	44	6.7640	1.625871
(1)	Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document
	is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.
(2)	Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.
(3)	Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the
	CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split
	loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the
	balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.




© 2021 Computershare. All rights reserved. Confidential.														Page 11 of 29

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Underwriter's Information

123,393,126.55

15.47%

6.1705

1.806078

No outstanding loans in this group

12 months or less

674,220,972.96

84.53%

6.8726

1.592890

13 months to 24 months

0.00

0.00%

0.0000

0.000000

25 months or greater

0.00

0.00%

0.0000

0.000000

Totals

797,614,099.51

100.00%

6.7640

1.625871

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

Page 12 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
1	328431001	Various Various		Various	Actual/360	5.744%	74,193.33	0.00	0.00	N/A	04/06/29	--	15,000,000.00	15,000,000.00	09/06/25
1A	328431101				Actual/360	5.744%	39,569.78	0.00	0.00	N/A	04/06/29	--	8,000,000.00	8,000,000.00	09/06/25
1B	328431111				Actual/360	5.744%	31,655.82	0.00	0.00	N/A	04/06/29	--	6,400,000.00	6,400,000.00	09/06/25
1C	328432001				Actual/360	5.744%	19,784.89	0.00	0.00	N/A	04/06/29	--	4,000,000.00	4,000,000.00	09/06/25
1D	328432201				Actual/360	5.744%	74,193.33	0.00	0.00	N/A	04/06/29	--	15,000,000.00	15,000,000.00	09/06/25
1E	328432221				Actual/360	5.744%	98,924.44	0.00	0.00	N/A	04/06/29	--	20,000,000.00	20,000,000.00	09/06/25
1F	328433001				Actual/360	5.744%	49,462.22	0.00	0.00	N/A	04/06/29	--	10,000,000.00	10,000,000.00	09/06/25
2	328431002	MF	East Lansing	MI	Actual/360	6.743%	255,484.78	0.00	0.00	N/A	06/06/29	--	44,000,000.00	44,000,000.00	09/06/25
3	328431003	MF	New York	NY	Actual/360	6.130%	52,786.11	0.00	0.00	N/A	04/06/29	--	10,000,000.00	10,000,000.00	09/06/25
3A	328431103				Actual/360	6.130%	52,786.11	0.00	0.00	N/A	04/06/29	--	10,000,000.00	10,000,000.00	09/06/25
3B	328431113				Actual/360	6.130%	52,786.11	0.00	0.00	N/A	04/06/29	--	10,000,000.00	10,000,000.00	09/06/25
3C	328432003				Actual/360	6.130%	26,393.06	0.00	0.00	N/A	04/06/29	--	5,000,000.00	5,000,000.00	09/06/25
3D	328432203				Actual/360	6.130%	10,557.22	0.00	0.00	N/A	04/06/29	--	2,000,000.00	2,000,000.00	09/06/25
4	301741679	OF	Los Angeles	CA	Actual/360	7.478%	233,749.82	0.00	0.00	N/A	05/06/29	--	36,300,000.00	36,300,000.00	09/06/25
5	328431005	MF	Davie	FL	Actual/360	6.700%	206,834.58	0.00	0.00	N/A	06/06/29	--	35,850,000.00	35,850,000.00	09/06/25
6	695101579	MF	Various	TX	Actual/360	7.800%	208,216.67	0.00	0.00	N/A	06/06/29	--	31,000,000.00	31,000,000.00	09/06/25
7	453121176	MU	New York	NY	Actual/360	6.129%	129,449.36	36,458.33	0.00	N/A	07/01/29	--	24,526,041.70	24,489,583.37	09/01/25
8	328431008	MU	New York	NY	Actual/360	6.070%	130,673.61	0.00	0.00	N/A	04/06/29	--	25,000,000.00	25,000,000.00	09/06/25
9	399570122	MF	Memphis	TN	Actual/360	6.710%	124,228.19	0.00	0.00	N/A	04/06/29	--	21,500,000.00	21,500,000.00	09/06/25
10	695101567	LO	Fort Myers	FL	Actual/360	7.620%	139,927.54	0.00	0.00	N/A	04/06/29	--	21,325,000.00	21,325,000.00	09/06/25
11	328431011	Various Detroit		MI	Actual/360	6.385%	109,963.89	0.00	0.00	N/A	06/06/29	--	20,000,000.00	20,000,000.00	09/06/25
12	328431012	IN	Woodland	CA	Actual/360	6.671%	100,277.83	0.00	0.00	N/A	03/06/29	--	17,456,403.69	17,456,403.69	09/06/25
13	328431013	OF	Memphis	TN	Actual/360	7.513%	77,634.33	0.00	0.00	N/A	10/06/28	--	12,000,000.00	12,000,000.00	09/06/25
13A	328432113				Actual/360	7.513%	40,434.55	0.00	0.00	N/A	10/06/28	--	6,250,000.00	6,250,000.00	09/06/25
14	328431014	IN	Asheville	NC	Actual/360	6.496%	95,094.22	0.00	0.00	N/A	06/06/29	--	17,000,000.00	17,000,000.00	09/06/25
15	301741682	MF	Philadelphia	PA	Actual/360	7.320%	105,896.00	0.00	0.00	N/A	06/06/29	--	16,800,000.00	16,800,000.00	09/06/25
16	328431016	SS	Various	Various	Actual/360	6.170%	89,046.81	0.00	0.00	N/A	06/06/29	--	16,760,000.00	16,760,000.00	09/06/25
17	328431017	MF	Huntsville	AL	Actual/360	6.940%	95,318.97	0.00	0.00	N/A	05/06/29	--	15,950,000.00	15,950,000.00	09/06/25




© 2021 Computershare. All rights reserved. Confidential.															Page 13 of 29


						Mortgage Loan Detail (Part 1)

					Interest						Original	Adjusted	Beginning	Ending	Paid
		Prop			Accrual	Gross	Scheduled	Scheduled	Principal Anticipated Maturity			Maturity	Scheduled	Scheduled	Through
Pros ID	Loan ID	Type	City	State	Type	Rate	Interest	Principal	Adjustments Repay Date		Date	Date	Balance	Balance	Date
18	303161486	RT	Cincinnati	OH	Actual/360	6.271%	81,000.42	0.00	0.00	N/A	03/01/29	--	15,000,000.00	15,000,000.00	09/01/25
19	328431019	OF	Los Angeles	CA	Actual/360	7.384%	95,376.67	0.00	0.00	N/A	03/06/29	--	15,000,000.00	15,000,000.00	09/06/25
20	328431020	OF	Washington	DC	Actual/360	6.797%	87,794.58	0.00	0.00	N/A	04/06/29	--	15,000,000.00	15,000,000.00	09/06/25
21	328431021	MU	New York	NY	Actual/360	6.890%	88,995.83	0.00	0.00	N/A	05/01/29	--	15,000,000.00	15,000,000.00	09/01/25
22	328431022	RT	Hooksett	NH	Actual/360	7.110%	90,919.12	0.00	0.00	N/A	05/01/29	--	14,850,000.00	14,850,000.00	09/01/25
23	328431023	MF	Bronx	NY	Actual/360	7.030%	89,290.76	0.00	0.00	N/A	04/06/29	--	14,750,000.00	14,750,000.00	09/06/25
24	695101593	RT	Hammond	LA	Actual/360	7.540%	86,808.44	0.00	0.00	N/A	07/06/29	--	13,370,000.00	13,370,000.00	09/06/25
25	695101566	LO	Fort Myers	FL	Actual/360	7.620%	80,774.12	0.00	0.00	N/A	04/06/29	--	12,310,000.00	12,310,000.00	09/06/25
26	695101578	MF	Bronx	NY	Actual/360	6.905%	71,648.97	0.00	0.00	N/A	06/06/29	--	12,050,000.00	12,050,000.00	09/06/25
27	695101596	MF	Various	TX	Actual/360	6.280%	62,152.27	0.00	0.00	N/A	05/06/29	--	11,493,126.55	11,493,126.55	04/06/25
28	328431028	MF	Atlanta	GA	Actual/360	6.320%	61,497.11	0.00	0.00	N/A	06/06/29	--	11,300,000.00	11,300,000.00	09/06/25
29	328431029	RT	Inverness	FL	Actual/360	7.010%	67,003.92	0.00	0.00	N/A	04/01/29	--	11,100,000.00	11,100,000.00	09/01/25
30	695101581	RT	San Francisco	CA	Actual/360	7.370%	68,223.68	0.00	0.00	N/A	06/06/29	--	10,750,000.00	10,750,000.00	09/06/25
31	695101584	Various Various		NY	Actual/360	6.450%	58,874.17	0.00	0.00	N/A	06/06/29	--	10,600,000.00	10,600,000.00	09/06/25
32	399570123	MH	Rio Grande	NJ	Actual/360	6.780%	61,302.50	0.00	0.00	N/A	04/06/29	--	10,500,000.00	10,500,000.00	09/06/25
33	328431033	IN	Houston	TX	Actual/360	7.990%	71,210.88	0.00	0.00	N/A	06/06/29	--	10,350,000.00	10,350,000.00	09/06/25
34	328431034	SS	Laredo	TX	Actual/360	7.060%	62,922.25	0.00	0.00	N/A	05/01/29	--	10,350,000.00	10,350,000.00	09/01/25
35	695101580	MF	Union	NJ	Actual/360	6.450%	53,875.42	0.00	0.00	N/A	05/06/29	--	9,700,000.00	9,700,000.00	09/06/25
36	328431036	MF	New York	NY	Actual/360	6.940%	57,370.67	0.00	0.00	N/A	06/06/29	--	9,600,000.00	9,600,000.00	09/06/25
37	328431037	MF	Albany	GA	Actual/360	6.747%	55,194.21	0.00	0.00	N/A	04/06/29	--	9,500,000.00	9,500,000.00	09/06/25
38	328431038	MF	Lebanon	OH	Actual/360	7.600%	55,627.78	0.00	0.00	N/A	05/06/29	--	8,500,000.00	8,500,000.00	09/06/25
39	328431039	OF	El Segundo	CA	Actual/360	7.102%	50,759.57	0.00	0.00	N/A	06/01/29	--	8,300,000.00	8,300,000.00	09/01/25
40	695101547	MF	Brooklyn	NY	Actual/360	6.330%	44,696.83	0.00	0.00	N/A	02/06/29	--	8,200,000.00	8,200,000.00	07/06/25
41	328431041	MH	Various	MO	Actual/360	6.846%	47,750.85	0.00	0.00	N/A	06/06/29	--	8,100,000.00	8,100,000.00	09/06/25
42	695101577	IN	Carlstadt	NJ	Actual/360	6.680%	41,416.00	0.00	0.00	N/A	06/06/29	--	7,200,000.00	7,200,000.00	09/06/25
43	695101585	OF	Riverside	CA	Actual/360	6.330%	35,430.42	0.00	0.00	N/A	06/06/29	--	6,500,000.00	6,500,000.00	09/06/25
44	328431044	SS	Chicago Heights	IL	Actual/360	6.590%	34,048.33	0.00	0.00	N/A	06/01/29	--	6,000,000.00	6,000,000.00	09/01/25
45	328431045	98	Various	Various	Actual/360	7.940%	39,646.61	5,656.29	0.00	N/A	03/01/29	--	5,798,642.19	5,792,985.90	09/01/25




© 2021 Computershare. All rights reserved. Confidential.															Page 14 of 29

Mortgage Loan Detail (Part 1)

Interest

Original

Adjusted

Beginning

Ending

Paid

Prop

Accrual

Gross

Scheduled

Principal

Anticipated Maturity

Maturity

Scheduled

Through

Pros ID

Loan ID

Type

City

State

Type

Rate

Interest

Principal

Adjustments Repay Date

Date

Balance

Date

695101583

Various

Actual/360

6.392%

26,145.06

0.00

N/A

06/06/29

4,750,000.00

09/06/25

695101582

Bossier City

Actual/360

8.025%

27,641.67

0.00

N/A

06/06/29

4,000,000.00

09/06/25

328431048

Various

Actual/360

7.160%

24,230.63

0.00

N/A

05/01/29

3,930,000.00

09/01/25

328431049

South Burlington

Actual/360

7.339%

21,720.79

0.00

N/A

05/06/29

3,437,000.00

09/06/25

328431050

Brooklyn

Actual/360

6.900%

19,310.42

0.00

N/A

06/01/29

3,250,000.00

09/01/25

Totals

4,645,984.52

42,114.62

0.00

797,656,214.13

797,614,099.51

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

Page 15 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
1	27,835,140.00	14,731,961.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
1A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1E	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
1F	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
2	2,603,967.30	1,345,601.35	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
3	9,355,583.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3B	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3C	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
3D	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
4	4,597,182.79	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
5	9,101,387.63	5,119,392.45	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
6	3,519,059.82	1,763,065.80	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
7	52,165,343.60	13,669,501.14	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
8	28,070,596.00	12,897,342.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
9	1,837,812.12	542,107.34	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
10	1,561,266.09	2,105,085.14	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
11	7,589,245.00	3,958,474.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
12	3,185,000.00	1,590,420.73	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
13	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
13A	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
14	2,340,425.00	1,119,364.01	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
15	1,325,794.67	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
16	1,502,355.33	320,860.61	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
17	1,068,379.00	487,719.08	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 16 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
18	36,009,944.28	17,738,971.90	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
19	5,275,644.00	9,796,219.00	07/01/24	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
20	1,398,009.60	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
21	3,342,151.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
22	1,821,628.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
23	1,359,591.86	722,025.48	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
24	1,769,462.66	412,740.29	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
25	484,894.28	952,381.71	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
26	1,149,241.43	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
27	0.00	0.00	--	--	--	0.00	0.00	61,987.98	249,245.97	0.00	0.00
28	1,077,311.57	527,527.87	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
29	1,319,383.00	884,101.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
30	1,083,458.60	529,607.73	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
31	859,323.00	487,950.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
32	1,041,003.05	561,421.40	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
33	1,258,397.90	779,622.98	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
34	980,848.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
35	760,878.89	381,180.67	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
36	933,409.83	211,005.75	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
37	767,137.92	186,621.33	01/01/25	03/31/25	--	0.00	0.00	0.00	0.00	0.00	0.00
38	827,661.26	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
39	1,078,462.49	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
40	659,660.45	337,285.39	01/01/25	06/30/25	--	0.00	0.00	44,579.62	89,358.36	37,007.14	0.00
41	917,431.37	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
42	605,804.23	342,373.43	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
43	917,725.98	468,772.00	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
44	795,006.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
45	653,775.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 17 of 29


					Mortgage Loan Detail (Part 2)

			Most Recent Most Recent Appraisal							Cumulative	Current
	Most Recent	Most Recent	NOI Start	NOI End	Reduction	Appraisal	Cumulative	Current P&I	Cumulative P&I	Servicer	NRA/WODRA
Pros ID	Fiscal NOI	NOI	Date	Date	Date	Reduction Amount	ASER	Advances	Advances	Advances	from Principal	Defease Status
46	422,277.29	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
47	506,865.68	276,210.06	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
48	346,800.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
49	379,164.18	182,557.43	01/01/25	06/30/25	--	0.00	0.00	0.00	0.00	0.00	0.00
50	0.00	0.00	--	--	--	0.00	0.00	0.00	0.00	0.00	0.00
Totals	228,460,890.15	95,429,470.07				0.00	0.00	106,567.60	338,604.33	37,007.14	0.00




© 2021 Computershare. All rights reserved. Confidential.													Page 18 of 29


			Principal Prepayment Detail
			Unscheduled Principal	Prepayment Penalties
Pros ID	Loan Number	Amount	Prepayment / Liquidation Code	Prepayment Premium Amount	Yield Maintenance Amount
			No principal prepayments this period
Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.




© 2021 Computershare. All rights reserved. Confidential.					Page 19 of 29


								Historical Detail

						Delinquencies¹								Prepayments			Rate and Maturities
		30-59 Days		60-89 Days		90 Days or More		Foreclosure		REO	Modifications			Curtailments		Payoff	Next Weighted Avg.
Distribution
	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Balance	#	Amount	#	Amount	Coupon	Remit	WAM¹
Date
09/17/25	1	8,200,000.00	0	0.00	1	11,493,126.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.764008%	6.740836%	44
08/15/25	0	0.00	0	0.00	1	11,493,126.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763988%	6.740815%	45
07/17/25	0	0.00	1	11,493,126.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763967%	6.740795%	46
06/17/25	2	19,693,126.55	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	506,873.45	0	0.00	6.763948%	6.740776%	47
05/16/25	1	3,250,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763620%	6.740294%	48
04/17/25	0	0.00	0	0.00	1	12,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763601%	6.740275%	49
03/17/25	0	0.00	1	12,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763580%	6.744012%	50
02/18/25	1	12,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763565%	6.743996%	51
01/17/25	1	12,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763544%	6.743975%	52
12/17/24	1	12,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	1	2,129,114.31	0	0.00	6.763523%	6.743954%	53
11/18/24	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763257%	6.743697%	54
10/18/24	1	12,000,000.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	0	0.00	6.763236%	6.743676%	55
(1) Foreclosure and REO Totals are included in the delinquencies aging categories.




© 2021 Computershare. All rights reserved. Confidential.																		Page 20 of 29

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Balance

Date

Code²

Date

REO Date

695101596

04/06/25

61,987.98

249,245.97

0.00

11,493,126.55

03/31/25

695101547

07/06/25

44,579.62

89,358.36

37,007.14

8,200,000.00

Totals

106,567.60

338,604.33

37,007.14

19,693,126.55

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

Page 21 of 29


				Collateral Stratification and Historical Detail
Maturity Dates and Loan Status¹

		Total	Performing	Non-Performing		REO/Foreclosure

Past Maturity		0	0	0			0
0 - 6 Months		0	0	0			0
7 - 12 Months		0	0	0			0
13 - 24 Months		0	0	0			0
25 - 36 Months		0	0	0			0
37 - 48 Months		797,614,100	777,920,973	19,693,127			0
49 - 60 Months		0	0	0			0
> 60 Months		0	0	0			0




Historical Delinquency Information

	Total	Current	30-59 Days	60-89 Days	90+ Days		REO/Foreclosure

Sep-25	797,614,100	777,920,973	8,200,000	0	11,493,127		0
Aug-25	797,656,214	786,163,088	0	0	11,493,127		0
Jul-25	797,698,290	786,205,164	0	11,493,127	0		0
Jun-25	797,741,601	778,048,475	19,693,127	0	0		0
May-25	798,290,466	795,040,466	3,250,000	0	0		0
Apr-25	798,333,696	786,333,696	0	0	12,000,000		0
Mar-25	798,375,604	786,375,604	0	12,000,000	0		0
Feb-25	798,421,312	786,421,312	12,000,000	0	0		0
Jan-25	798,463,120	786,463,120	12,000,000	0	0		0
Dec-24	798,504,892	786,504,892	12,000,000	0	0		0
Nov-24	800,677,024	800,677,024	0	0	0		0
Oct-24	800,718,715	788,718,715	12,000,000	0	0		0
(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.




© 2021 Computershare. All rights reserved. Confidential.								Page 22 of 29


			Specially Serviced Loan Detail - Part 1
		Ending Scheduled				Net Operating				Remaining
Pros ID	Loan ID	Balance	Actual Balance	Appraisal Value	Appraisal Date	Income	DSCR	DSCR Date	Maturity Date	Amort Term
27	695101596	11,493,126.55	11,493,126.55	72,700,000.00	12/13/23	4,705,725.00	1.52000	--	05/06/29	I/O
Totals		11,493,126.55	11,493,126.55	72,700,000.00		4,705,725.00




© 2021 Computershare. All rights reserved. Confidential.										Page 23 of 29


					Specially Serviced Loan Detail - Part 2

				Servicing
		Property		Transfer	Resolution
Pros ID	Loan ID	Type¹	State	Date	Strategy Code²		Special Servicing Comments
27	695101596	MF	TX	03/31/25	13
	The loan transferred to Special Servicer for delinquent payments after the borrower missed the 9/6/25 payment and has not brought it current. The loan is secured by two multifamily properties in Houston, Texas. The Pointe Apartments is a 518-
	unit garden s tyle multi-family property, consisting of 47 two-story residential buildings, located in Pasadena, TX. Oak Shadows Apartments is a 182-unit garden style multifamily property, consisting of 9 two-story residential buildings, located in
	Houston, TX. Multiple liens have been discovered on the property. Sponsor has not provided financials or information on property performance. Title claim is being investigated and title company has admitted a mistake needs correcting. Title is
	pursuing a remedy via equitable subrogation. Foreclosure is scheduled for 9/2/25.
1 Property Type Codes						2 Resolution Strategy Code
HC - Health Care			MU - Mixed Use		WH - Warehouse	1 - Modification	6 - DPO	10 - Deed in Lieu of Foreclosures
MF - Multi-Family			SS - Self Storage		LO - Lodging	2 - Foreclosure	7 - REO	11- Full Payoff
RT - Retail			SF - Single Family Rental		98 - Other	3 - Bankruptcy	8 - Resolved	12 - Reps and Warranties
IN - Industrial			OF - Office		MH - Mobile Home Park	4 - Extension	9 - Pending Return to Master Servicer	13 - TBD
SE - Securities			CH - Cooperative Housing		ZZ - Missing Information/Undefined	5 - Note Sale	98 - Other




© 2021 Computershare. All rights reserved. Confidential.								Page 24 of 29


				Modified Loan Detail

		Pre-Modification		Post-Modification			Modification	Modification
					Modification	Modification Booking	Closing	Effective
		Balance	Rate	Balance	Rate
Pros ID	Loan Number				Code¹	Date	Date	Date
				No modified loans this period
1 Modification Codes
1 - Maturity Date Extension		5 - Temporary Rate Reduction	8 - Other
2 - Amortization Change		6 - Capitalization on Interest	9 - Combination
3 - Principal Write-Off		7 - Capitalization on Taxes	10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.




© 2021 Computershare. All rights reserved. Confidential.								Page 25 of 29


			Historical Liquidated Loan Detail
	Loan		Gross Sales					Current		Loss to Loan	Percent of
	Beginning	Most Recent	Proceeds or	Fees,	Net Proceeds	Net Proceeds		Period	Cumulative	with	Original
Loan	Scheduled	Appraised	Other	Advances,	Received on	Available for	Realized Loss	Adjustment to	Adjustment to	Cumulative	Loan
Pros ID¹ Number Dist.Date	Balance	Value or BPO	Proceeds	and Expenses	Liquidation	Distribution	to Loan	Loan	Loan	Adjustment	Balance
				No liquidated loans this period
Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

BBCMS Mortgage Trust 2024-5C27 10-D