KBRA Assigns Preliminary Ratings to FREMF 2021-K124 and Freddie Mac Structured Pass-Through Certificate Series K-124

NEW YORK–(BUSINESS WIRE)–Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of preliminary ratings to four classes of FREMF Series 2021-K124 mortgage pass-through certificates and three classes of Freddie-Mac structured pass-through certificates (SPCs), Series K-124. FREMF 2021-K124 is a $1.2 billion CMBS multi-borrower transaction. Freddie Mac will guarantee six classes of certificates issued in the underlying Series 2021-K124 securitization and will deposit the guaranteed underlying certificates into a separate trust that will issue the SPCs.

The underlying transaction is collateralized by 48 fixed-rate multifamily mortgage loans. The loans have principal balances that range from $2.8 million to $125.0 million. The largest exposure is represented by Meridian At Mount Vernon Triangle (10.4%), a 783-unit, high-rise multifamily complex located in downtown Washington, D.C. The five largest loans represent 31.5% of the cut-off date balance and also include Multifamily Crossed Portfolio (7.9%), Easton Commons (4.6%), Granada Villas Apartments (4.4%) and The Docks (4.2%). The assets are located in 28 states, with three largest concentrations in Florida (13.3%), California (10.4%), and The District of Columbia (10.4%).

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 3.5% 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 47.0% less than third-party appraisal values. The weighted average KBRA capitalization rate for the transaction is 8.50%. 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.

Click here to view the report. To access ratings and relevant documents, click here.

Related Publications

• 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

Disclosures

Further information on key credit considerations, sensitivity analyses that consider what factors can affect these credit ratings and how they could lead to an upgrade or a downgrade, and ESG factors (where they are a key driver behind the change to the credit rating or rating outlook) can be found in the full rating report referenced above.

A description of all substantially material sources that were used to prepare the credit rating and information on the methodology(ies) (inclusive of any material models and sensitivity analyses of the relevant key rating assumptions, as applicable) used in determining the credit rating is available in the Information Disclosure Form(s) located here.

Information on the meaning of each rating category can be located here.

Further disclosures relating to this rating action are available in the Information Disclosure Form(s) referenced above. Additional information regarding KBRA policies, methodologies, rating scales and disclosures are available at www.kbra.com.

About KBRA

Kroll Bond Rating Agency, LLC (KBRA) is a full-service credit rating agency registered with the U.S. Securities and Exchange Commission as an NRSRO. Kroll Bond Rating Agency Europe Limited is registered as a CRA with the European Securities and Markets Authority. Kroll Bond Rating Agency UK Limited is registered as a CRA with the UK Financial Conduct Authority pursuant to the Temporary Registration Regime. 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. KBRA is also recognized by the National Association of Insurance Commissioners as a Credit Rating Provider.

Contacts

Analytical Contacts

Patrick Skowronski, Senior Analyst (Lead Analyst)

+1 (646) 731-3376

pskowronski@kbra.com

Patrick McQuinn, Senior Director

+1 (646) 731-2445

pmcquinn@kbra.com

Nitin Bhasin, Senior Managing Director (Rating Committee Chair)

+1 (646) 731-2334

nbhasin@kbra.com

Susannah Keagle, Senior Director
+1 (646) 731-3357
skeagle@kbra.com

Business Development Contact

Michele Patterson, Managing Director

+1 (646) 731-2397

mpatterson@kbra.com