AP NEWS

KBRA Assigns Preliminary Ratings to FREMF 2018-K85 and Freddie Mac Structured Pass-Through Certificates K-085

November 26, 2018

NEW YORK--(BUSINESS WIRE)--Nov 26, 2018--Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of preliminary ratings to seven classes of FREMF Series 2018-K85 mortgage pass-through certificates and five classes of Freddie Mac structured pass-through certificates (SPCs), Series K-085 (see ratings list below). FREMF Series 2018-K85 is a $1.6 billion CMBS multi-borrower transaction. Freddie Mac will guarantee six classes of certificates issued in the underlying Series 2018-K85 securitization and will deposit the guaranteed underlying certificates into a separate trust that will issue the SPCs.

The underlying transaction is collateralized by 59 fixed-rate multifamily mortgage loans. The loans have principal balances that range from $1.5 million to $128.0 million. The largest exposure is represented by Dulles Greene (8.2%), a Class-B garden-style multifamily complex located in Herndon, Virginia, approximately 28 miles west of Washington DC. The five largest loans represent 26.1% of the cut-off date balance and also include Lincoln Greene (5.9%), Fresco Apartment Homes (4.6%), Courtyard At Mount Tabor (4.1%), and The Reef Student Living (3.3%). The assets are located in 22 states, with the three largest concentrations in Texas (18.0%), California (15.9%), and Virginia (10.1%).

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 4.6% 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 41.4% less than third-party appraisal values. The weighted average KBRA capitalization rate for the transaction is 8.57%. 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 2018-K85

*Notional Balance

Preliminary Ratings Assigned: Freddie Mac Structured Pass-Through Certificates, Series K-085

*Notional Balance

To access ratings, reports and disclosures, click .

Related Publications: (available at )

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.

View source version on businesswire.com:https://www.businesswire.com/news/home/20181126005479/en/

CONTACT: Analytical:

Christina Chou, Associate

(646) 731-3387

cchou@kbra.com

Yee Cent Wong, Senior Managing Director

(646) 731-2374

ywong@kbra.com

Dayna Carley, Senior Director

(646) 731-2391

dcarley@kbra.com

Sean Kane, Senior Analyst

(646) 731-3355

skane@kbra.com

KEYWORD: UNITED STATES NORTH AMERICA NEW YORK

INDUSTRY KEYWORD: PROFESSIONAL SERVICES BANKING FINANCE INSURANCE

SOURCE: Kroll Bond Rating Agency

Copyright Business Wire 2018.

PUB: 11/26/2018 09:36 AM/DISC: 11/26/2018 09:36 AM

http://www.businesswire.com/news/home/20181126005479/en

AP RADIO
Update hourly