KBRA Assigns Preliminary Ratings to WFCM 2025-5C3

NEW YORK--(BUSINESS WIRE)--KBRA is pleased to announce the assignment of preliminary ratings to 14 classes of WFCM 2025-5C3, a $833.5 million CMBS conduit transaction collateralized by 30 commercial mortgage loans secured by 63 properties.

The collateral properties are located throughout 17 MSAs, of which the three largest are New York (22.3%), East Bay (13.6%), and Los Angeles (12.5%). The pool has exposure to all major property types, with three types representing more than 10.0% of the pool balance: multifamily (30.0%), office (23.9%), and lodging (17.6%). The loans have principal balances ranging from $4.6 million to $83.0 million for the largest loan in the pool, Radius at Harbor Bay (10.0%), a 643,220 sf, 10 property, life science, R&D, and office portfolio located in Alameda, California, approximately 10 miles south of Oakland CBD. The five largest loans, which also include POD Williamsburg (9.1%), The Wilshire Portfolio (9.0%), WAND MHC Portfolio (8.5%), and The Brazilian Court Hotel (6.5%), represent 43.1% of the initial pool balance, while the top 10 loans represent 68.1%.

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 North American CMBS Property Evaluation Methodology. On an aggregate basis, KNCF was 9.4% 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, 38.2% less than third party appraisal values. The pool has an in-trust KLTV of 96.1% and an all-in KLTV of 97.1%. 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.

To access ratings and relevant documents, click here.

Click here to view the report.

Methodologies

• Structured Finance: Global Structured Finance Counterparty Methodology
• CMBS: North American CMBS Property Evaluation Methodology
• CMBS: North American CMBS Multi-Borrower Rating Methodology
• CMBS: Methodology for Rating Interest-Only Certificates in CMBS Transactions
• ESG Global Rating 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. 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.

Doc ID: 1007465