|[February 25, 2013]
Fitch to Rate WFRBS 2013-C12 Commercial Mortgage Trust Pass-Through Certificates; Presale Issued
CHICAGO --(Business Wire)--
Fitch Ratings has issued a presale report on WFRBS 2013-C12 Commercial
Mortgage Trust Pass-Through Certificates.
Fitch expects to rate the transaction and assign Rating Outlooks as
--$63,911,000 Class A-1 'AAAsf'; Outlook Stable;
--$142,980,000 Class A-2 'AAAsf'; Outlook Stable;
--$165,000,000 Class A-3 'AAAsf'; Outlook Stable;
--$298,198,000 Class A-4 'AAAsf'; Outlook Stable;
--$101,955,000 Class A-SB 'AAAsf'; Outlook Stable;
--$90,000,000#a Class A-3FL 'AAAsf'; Outlook Stable;
--$0 Class A-3FXa 'AAAsf'; Outlook Stable;
--$120,070,000 Class A-S 'AAAsf'; Outlook Stable;
--$982,114,000a* Class X-A 'AAAsf'; Outlook Stable;
--$126,228,000a* Class X-B 'A-sf'; Outlook Stable;
--$75,429,000 Class B 'AA-sf'; Outlook Stable;
--$50,799,000 Class C 'A-sf'; Outlook Stable;
--$41,563,000a Class D 'BBB-sf'; Outlook Stable;
--$27,709,000a Class E 'BBsf'; Outlook Stable;
--$16,933,000a Class F 'Bsf'; Outlook Stable.
*Notional amount and interest-only.
a Privately placed pursuant to Rule 144A.
The expected ratings are based on information provided by the issuer as
of Feb. 19, 2013. Fitch does not expect to rate the $81,587,114
interest-only Class X-C or the $36,945,114 Class G.
The certificates represent the beneficial ownership in the trust,
primary assets of which are 100 loans secured by 138 commercial
properties having an aggregate principal balance of approximately $1.231
billion as of the cutoff date. The loans were contributed to the trust
by The Royal Bank of Scotland; Wells Fargo (News - Alert) Bank, National Association;
Liberty Island Group I LLC; C-III Commercial Mortgage LLC; Basis Real
Estate Capital II, LLC; and NCB, FSB.
Fitch reviewed a comprehensive sample of the transaction's collateral,
including site inspections on 73.9% of the properties by balance, cash
flow analysis of 76.9%, and asset summary reviews on 89.7% of the pool.
Key Rating Drivers
Fitch Leverage: The Fitch debt service coverage ratio (DSCR) of 1.44x is
better than the average 2012 DSCR of 1.24x. However, the Fitch loan to
value (LTV) of 98.5% is slightly worse than the 2012 average LTV of
97.2%. Excluding the loans collateralized by co-operative housing
(co-op) properties (4.53% of the pool), the Fitch DSCR and LTV are 1.33x
and 101.4%, respectively.
Less Amortization and Interest-Only Loans: The scheduled amortization
for the entire transaction is 13.4%, which is lower than most recent
transactions. Of note, 26.9% of the pool consists of interest-only
loans, and 28.7% are partial interest-only loans, prior to amortizing.
In addition, five of the top 10 loans are full-term interest-only.
Single-Tenant Exposure: Four of the top 10 loans are secured by
properties 100% occupied by a single tenant. Top 10 loans with
single-tenant concentrations include Merrill Lynch Office, Hensley & Co.
Portfolio, Las Vegas Strip Walgreens, and Kraft - Three Lakes Drive.
Loan Concentration: The pool is considered to be moderately
concentrated. The largest 10 loans account for 52.5% of the transaction,
compared to the average 2011 and 2012 top 10 loan concentrations of
59.9% and 54.2%, respectively. In addition, the largest three loans
account for 27.3% of the pool.
For this transaction, Fitch's net cash flow (NCF) was 9.6% below the
full-year 2011 net operating income NOI) (for properties that 2011 NOI
was provided, excluding properties that were stabilizing during this
period). Unanticipated further declines in property-level NCF could
result in higher defaults and loss severity on defaulted loans, and
could result in potential rating actions on the certificates. Fitch
evaluated the sensitivity of the ratings assigned to WFRBS 2013-C12
certificates and found that the transaction displays average sensitivity
to further declines in NCF. In a scenario in which NCF declined a
further 20% from Fitch's NCF, a downgrade of the junior 'AAAsf'
certificates to 'Asf' could result. In a more severe scenario, in which
NCF declined a further 30% from Fitch's NCF, a downgrade of the junior
'AAAsf' certificates to 'BBB+sf' could result. The presale report
includes a detailed explanation of additional stresses and sensitivities
on pages 77 - 78.
The Master Servicers will be Wells Fargo Bank, N.A. and NCB, FSB, rated
'CMS2' and 'CMS2-', respectively by Fitch. The special servicers will be
Rialto Capital Advisors, LLC and NCB, FSB rated 'CSS2-' and 'CSS3+',
respectively, by Fitch.
The presale report is available at 'www.fitchratings.com'.
Additional information is available at 'www.fitchratings.com'.
The ratings above were solicited by, or on behalf of, the issuer, and
therefore, Fitch has been compensated for the provision of the ratings.
Applicable Criteria and Related Research:
--Criteria for Analyzing Multiborrower U.S. Commercial Mortgage
Transactions (August 2012)
--Global Structured Finance Rating Criteria (June 2012)
--Criteria for Special-Purpose Vehicles in Structured Finance
Transactions (May 2012)
--U.S. Commercial Mortgage Servicer Rating Criteria (February 2011)
--U.S. Fixed-Rate Multiborrower CMBS Surveillance and Re-REMIC Criteria
--Counterparty Criteria for Structured Finance Transactions (May 2012)
Applicable Criteria and Related Research WFRBS Commercial Mortgage Trust
2013-C12 (US CMBS)
Counterparty Criteria for Structured Finance Transactions
U.S. Fixed-Rate Multiborrower CMBS Surveillance and Re-REMIC Criteria
U.S. Commercial Mortgage Servicer Rating Criteria
Criteria for Special-Purpose Vehicles in Structured Finance Transactions
Global Structured Finance Rating Criteria
Criteria for Analyzing Multiborrower U.S. Commercial Mortgage
ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND
DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING
THIS LINK: HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS.
AVAILABLE ON (News - Alert) THE AGENCY'S PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'.
PUBLISHED RATINGS, CRITERIA AND METHODOLOGIES ARE AVAILABLE FROM THIS
SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS
OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE AND OTHER RELEVANT POLICIES
AND PROCEDURES ARE ALSO AVAILABLE FROM THE 'CODE OF CONDUCT' SECTION OF
[ InfoTech Spotlight's Homepage ]