KBRA Assigns Preliminary Ratings to FREMF 2018-K731 and Freddie Mac Structured Pass-Through Certificates K-0731

NEW YORK--()--Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of preliminary ratings to ten classes of FREMF Series 2018-K731 mortgage pass-through certificates and six classes of Freddie Mac structured pass-through certificates (SPCs), Series K-0731 (see ratings list below). FREMF Series 2018-K731 is a $1.2 billion CMBS multi-borrower transaction. Freddie Mac will guarantee six classes of certificates issued in the underlying Series 2018-K731 securitization and will deposit the guaranteed underlying certificates into a separate trust that will issue the SPCs.

The underlying transaction is collateralized by 54 fixed-rate multifamily mortgage loans. The loans have principal balances that range from $1.2 million to $88.7 million. The largest exposure is represented by Broadstone Corsair (7.1%), a 360-unit, Class-A, mid-rise multifamily complex located in San Diego, California, approximately 10 miles north of the city’s CBD. The five largest loans represent 24.0% of the cut-off date balance and also include Waterford Towers (6.0%), Knox Heights (3.8%), Madison At Gateway (3.6%), and Channelside Apartments (3.5%). The assets are located in 23 states, with the three largest concentrations in Florida (18.8%), California (13.0%), and Texas (12.6%).

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 CMBS Property Evaluation Methodology. KBRA’s weighted average KNCF for the portfolio is 5.0% 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 43.4% less than third party appraisal values. The weighted average KBRA capitalization rate for the transaction is 8.64%. 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 2018-K73, published today 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 2018-K731

Class   Class Balance (US$)   KBRA Rating
A-1   $111,225,000   AAA(sf)
A-2   $895,566,000   AAA(sf)
A-M   $67,119,000   A+(sf)
B   $49,950,000   BBB+(sf)
C   $31,218,000   BBB-(sf)
D   $93,655,530   NR
X1   $1,006,791,000*   AAA(sf)
XAM   $67,119,000*   AAA(sf)
X3   $174,823,530*   NR

*Notional balance

Preliminary Ratings Assigned: Freddie Mac Structured Pass-Through Certificates, Series K-0731

Class   Class Balance (US$)   KBRA Rating
A-1   $111,225,0001  

AAA(sf)

A-2   $895,566,0001   AAA(sf)
A-M   $67,119,000   A+(sf)
X1   $1,006,791,000*   AAA(sf)
XAM   $67,119,000*   AAA(sf)
X3   $174,823,530*   NR

*Notional balance

 

Representations & Warranties Disclosure

All Nationally Recognized Statistical Rating Organizations are required, pursuant to SEC Rule 17g-7, to provide a description of a transaction’s representations, warranties and enforcement mechanisms that are available to investors when issuing credit ratings. KBRA’s disclosure for this transaction can be found in the report available here.

Related Publications: (available at www.kbra.com)

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 recognized by the National Association of Insurance Commissioners as a Credit Rating Provider and 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

Kroll Bond Rating Agency
Analytical Contacts:
Griffin Flagg, Analyst
(646) 731-2433
gflagg@kbra.com
or
Yee Cent Wong, Senior Managing Director
(646) 731-2374
ywong@kbra.com
or
Dayna Carley, Senior Director
(646) 731-2391
dcarley@kbra.com
or
Patrick McQuinn, Director
(646) 731-2445
pmcquinn@kbra.com

Contacts

Kroll Bond Rating Agency
Analytical Contacts:
Griffin Flagg, Analyst
(646) 731-2433
gflagg@kbra.com
or
Yee Cent Wong, Senior Managing Director
(646) 731-2374
ywong@kbra.com
or
Dayna Carley, Senior Director
(646) 731-2391
dcarley@kbra.com
or
Patrick McQuinn, Director
(646) 731-2445
pmcquinn@kbra.com