KBRA Assigns Preliminary Ratings to FREMF 2019-K95 and Freddie Mac Structured Pass-Through Certificates K-095
NEW YORK–(BUSINESS WIRE)–Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of preliminary ratings to nine classes of FREMF Series 2019-K95 mortgage pass-through certificates and five classes of Freddie Mac structured pass-through certificates (SPCs), Series K-095 (see ratings list below). FREMF Series 2019-K95 is a $1.3 billion CMBS multi-borrower transaction. Freddie Mac will guarantee six classes of certificates issued in the underlying Series 2019-K95 securitization and will deposit the guaranteed underlying certificates into a separate trust that will issue the SPCs.
The underlying transaction is collateralized by 53 fixed-rate multifamily mortgage loans. The loans have principal balances that range from $2.6 million to $107.6 million. The largest exposure is represented by Antivo At Los Olivos (8.5%), a 446-unit, Class-A, garden-style multifamily complex located in Irvine, California, approximately 44 miles southeast of the Los Angeles CBD. The five largest loans represent 27.8% of the cut-off date balance and also include Palm Valley (5.3%), Wicker Park Connection (5.1%), Creekside At White Oak (4.8%), and Cheverly Station (4.2%). The assets are located in 24 states, with the three largest concentrations in California (14.2%), Maryland (10.5%), and Florida (8.7%).
KBRA’s analysis of the underlying transaction incorporated our CMBS Multi-Borrower rating process that begins with our analysts’ evaluation of the underlying collateral properties’ financial and operating performance, which is used to determine KBRA’s estimate of sustainable net cash flow (KNCF) and KBRA value using our U.S. CMBS Property Evaluation Methodology. KBRA’s weighted average KNCF for the portfolio is 3.7% less than the issuer’s NCF. KBRA capitalization rates were applied to each asset’s KNCF to derive individual property values that, on an aggregate basis, were 41.6% less than third-party appraisal values. The weighted average KBRA capitalization rate for the transaction is 8.59%. The KBRA credit model deploys rent and occupancy stresses, probability of default regressions, and loss-given default calculations to determine losses for each collateral loan, which are then used to assign our credit ratings.
For complete details of the analysis, please see our pre-sale report, FREMF 2019-K95, published at www.kbra.com. The report includes our KBRA Comparative Analytic Tool (KCAT). KCAT is an easy to use, Excel-based workbook that provides the following information:
- KBRA Deal Tape – contains KBRA loan level details for every loan in the pool, and the ability for users to input adjustments to KNCF and KBRA Cap Rates and see the related impact on key deal metrics.
- KBRA Credit Metrics Comparison Tool – Enables the user to compare the subject transaction to a user-defined transaction comp set.
- Excel based property cash flow statements for the top 20 loans.
The preliminary ratings are based on information known to KBRA at the time of this publication. Information received subsequent to this release could result in the assignment of final ratings that differ from the preliminary ratings.
Preliminary Ratings Assigned: FREMF 2019-K95
|
Class |
Class Balance (US$) |
Expected KBRA Rating |
|
A-1 |
$98,879,000 |
AAA (sf) |
|
A-2 |
$933,354,000 |
AAA (sf) |
|
A-M |
$56,994,000 |
AA- (sf) |
|
B |
$50,662,000 |
BBB+ (sf) |
|
C |
$31,664,000 |
BBB- (sf) |
|
D |
$94,991,142 |
NR |
|
X1 |
$1,032,233,000* |
AAA (sf) |
|
XAM |
$56,994,000* |
AAA (sf) |
|
X2-A |
$1,032,233,000* |
AAA (sf) |
|
X2-B |
$234,311,142* |
AAA (sf) |
|
X3 |
$177,317,142* |
NR |
*Notional Balance
Preliminary Ratings Assigned: Freddie Mac Structured Pass-Through Certificates, Series K-095
|
Class |
Class Balance (US$) |
Expected KBRA Rating |
|
A-1 |
$98,879,000 |
AAA (sf) |
|
A-2 |
$933,354,000 |
AAA (sf) |
|
A-M |
$56,994,000 |
AA- (sf) |
|
X1 |
$1,032,233,000* |
AAA (sf) |
|
XAM |
$56,994,000* |
AAA (sf) |
|
X3 |
$177,317,142* |
NR |
*Notional Balance
To access ratings, reports and disclosures, click here.
Related Publications: (available at www.kbra.com)
- FREMF 2019-K95 Pre-Sale Report
- U.S. CMBS Multi-Borrower Rating Methodology
- U.S. CMBS Property Evaluation Methodology
- Methodology for Rating Interest-Only Certificates in CMBS Transactions
- Global Structured Finance Counterparty Methodology
CONNECT
WITH KBRA
Twitter
LinkedIn
Download the iOS App
YouTube
About KBRA and KBRA Europe
KBRA is a full-service credit rating agency registered with the U.S. Securities and Exchange Commission as an NRSRO. In addition, KBRA is designated as a designated rating organization by the Ontario Securities Commission for issuers of asset-backed securities to file a short form prospectus or shelf prospectus, is recognized by the National Association of Insurance Commissioners as a Credit Rating Provider, and is a certified Credit Rating Agency (CRA) by the European Securities and Markets Authority (ESMA). Kroll Bond Rating Agency Europe Limited is registered with ESMA as a CRA.
Contacts
Analytical Contacts:
Griffin Flagg, Senior Analyst
(646) 731-2433
gflagg@kbra.com
Yee Cent Wong, Senior Managing Director
(646) 731-2374
ywong@kbra.com
Patrick McQuinn, Director
(646) 731-2445
pmcquinn@kbra.com
Susannah Keagle, Senior Director
(646) 731-3357
skeagle@kbra.com