• / Free eNewsletters & Magazine
  • / My Account
Home>KBRA Assigns Preliminary Ratings to WFCM 2017-C40

KBRA Assigns Preliminary Ratings to WFCM 2017-C40

KBRA Assigns Preliminary Ratings to WFCM 2017-C40


KBRA Assigns Preliminary Ratings to WFCM 2017-C40

Kroll Bond Rating Agency, Inc. (KBRA) is pleased to announce the assignment of preliminary ratings to 15 classes of the WFCM 2017-C40 transaction (see ratings list below). WFCM 2017-C40 is a $705.4 million CMBS conduit transaction collateralized by 64 commercial mortgage loans secured by 150 properties.

The properties in the collateral pool are located in 33 states, with California (20.9%) and Texas (15.5%) each representing more than 10.0% of the pool balance. The pool has exposure to all of the major property types, with three that each represents more than 15.0% of the pool balance: retail (37.9%), office (22.7%), and lodging (18.9%). The loans have principal balances ranging from $1.3 million to $60.0 million for the largest loan in the pool, 225 & 233 Park Avenue South (8.5%), a 675,756 sf, Class-A office property located in the Gramercy Park neighborhood of Manhattan. The five largest loans, which also include Mall of Louisiana (7.1%), Marketplace at Millcreek (5.6%), Sava Holdings IHG Portfolio (5.2%), and Wilshire Pacific Plaza (4.7%), represent 31.1% of the initial pool balance, while the 10 largest loans represent 49.2%.

KBRA’s analysis of the transaction incorporated our multi-borrower rating process that begins with our analysts' evaluation of the underlying collateral properties' financial and operating performance, which determine KBRA’s estimate of sustainable net cash flow (KNCF) and KBRA value using our CMBS Property Evaluation Methodology . On an aggregate basis, KNCF was 6.5% less than the issuer cash flow. KBRA capitalization rates were applied to each asset’s KNCF to derive values that were, on an aggregate basis, 41.0% less than third party appraisal values. The pool has an in-trust KLTV of 95.6% and an all-in KLTV of 100.8%. The model deploys rent and occupancy stresses, probability of default regressions, and loss given default calculations to determine losses for each collateral loan that are then used to assign our credit ratings.

For complete details on the analysis, please see our pre-sale report, WFCM 2017-C40 published today at www.kbra.com . The report includes our KBRA Comparative Analytic Tool (KCAT), 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. The feature provides many of the fields that are included in our CMBS Monthly Trend Watch publication.
  • Excel-based property cash flow statements for the top 20 loans.

Preliminary Ratings Assigned: WFCM 2017-C40


Class Balance

Expected KBRA

©2017 Morningstar Advisor. All right reserved.