KBRA is pleased to announce the assignment of preliminary ratings to 33 classes of BANK5 2024-5YR5, a $518.6 million CMBS conduit transaction collateralized by 24 commercial mortgage loans secured by 25 properties.

The collateral properties are located throughout 18 MSAs, of which the three largest are Los Angeles (14.3%), Washington - NoVA - MD (9.9%), and San Jose (9.6%). The pool has exposure to each property type with three types representing more than 10.0% of the pool balance: retail (42.4%), office (17.6%), and mixed-use (14.2%). The loans have principal balances ranging from $1.8 million to $51.5 million for the largest loan in the pool, Tysons Corner Center (9.9%), which is secured by the overlapping fee simple and leasehold interest in a 1.8 million sf, super-regional mall located in McLean, Virginia, approximately 13 miles west of Washington, DC. The five largest loans, which also include 11755 Wilshire (9.9%), Nvidia Santa Clara (9.6%), Sun Center Plaza (9.2%), and 33 West State Street and 50 East State Street (7.7%), represent 46.4% of the initial pool balance, while the top 10 loans represent 73.5%.

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 U.S. CMBS Property Evaluation Methodology. On an aggregate basis, KNCF was 9.3% 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, 38.7% less than third party appraisal values. The pool has an in-trust KLTV of 82.5% and an all-in KLTV of 85.3%. 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 rating and relevant documents, click here.

Click here to view the report.

Methodologies

• CMBS: U.S. CMBS Multi-Borrower Rating Methodology
• CMBS: Methodology for Rating Interest-Only Certificates in CMBS Transactions
• CMBS: U.S. CMBS Single Borrower & Large Loan Rating Methodology
• CMBS: U.S. CMBS Property Evaluation Methodology
• Structured Finance: Global Structured Finance Counterparty Methodology
• 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: 1003080

View source version on businesswire.com: https://www.businesswire.com/news/home/20240125389406/en/