KBRA Assigns Preliminary Ratings to FREMF 2019-K87 and Freddie Mac Structured Pass-Through Certificates K-087

January 22, 2019

NEW YORK--(BUSINESS WIRE)--Jan 22, 2019--Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of preliminary ratings to nine classes of FREMF Series 2019-K87 mortgage pass-through certificates and five classes of Freddie Mac structured pass-through certificates (SPCs), Series K-087 (see ratings list below). FREMF Series 2019-K87 is a $1.3 billion CMBS multi-borrower transaction. Freddie Mac will guarantee six classes of certificates issued in the underlying Series 2019-K87 securitization and will deposit the guaranteed underlying certificates into a separate trust that will issue the SPCs.

The underlying transaction is collateralized by 65 fixed-rate multifamily mortgage loans. The loans have principal balances that range from $1.2 million to $120.2 million. The largest exposure is represented by Zinc (9.3%), a Class-A high-rise multifamily complex located in Cambridge, Massachusetts, approximately two miles northwest of Boston CBD. The five largest loans represent 28.2% of the cut-off date balance and also include The Pointe At White Marsh (5.9%), Westside Terrace Luxury Apartments (5.3%), Evo Apartments (4.2%), and Foundry Centre (3.4%). The assets are located in 31 states, with the three largest concentrations in Massachusetts (12.4%), California (12.2%), and Maryland (9.4%).

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 . KBRA’s weighted average KNCF for the portfolio is 3.1% 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 42.7% less than third-party appraisal values. The weighted average KBRA capitalization rate for the transaction is 8.60%. 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, , published at . The report includes our . 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-K87

*Notional Balance

Preliminary Ratings Assigned: Freddie Mac Structured Pass-Through Certificates, Series K-087

*Notional Balance

To access ratings, reports and disclosures, click .

Related Publications: (available at )


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.

View source version on businesswire.com:https://www.businesswire.com/news/home/20190122005705/en/

CONTACT: Analytical Contacts:Christina Chou, Associate

(646) 731-3387

cchou@kbra.comYee Cent Wong, Senior Managing Director

(646) 731-2374

ywong@kbra.comSusannah Keagle, Senior Director

(646) 731-3357

skeagle@kbra.comMathew Holmes, Senior Analyst

(646) 731-2441




SOURCE: Kroll Bond Rating Agency

Copyright Business Wire 2019.

PUB: 01/22/2019 11:29 AM/DISC: 01/22/2019 11:29 AM


Update hourly