FWP 1 n733_x9.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-207677-02
     

 

Sent:  Wednesday, September 21, 2016 4:16 PM

Subject:  GSMS 2016-GS3 -- Price Guidance (Public)(external)

 

GSMS 2016-GS3 -- Price Guidance (Public)(external)

$940.137mm Fixed Rate CMBS Offering

 

Lead Manager and Sole Bookrunner:  Goldman, Sachs & Co.

Co-Managers:  Academy Securities, Inc., Citigroup and Drexel Hamilton, LLC

 

 

Class Moody's/Fitch/KBRA Size($mm) WAL(yr) C/E Guidance Target $px
A-1 Aaa(sf)/AAAsf/AAA(sf) 28.475 2.54 30.000% S+36-38 100-00
A-2 Aaa(sf)/AAAsf/AAA(sf) 77.052 4.36 30.000% S+60a 103-00
A-3 Aaa(sf)/AAAsf/AAA(sf) 265.000 9.62 30.000% **Not Available**
A-4 Aaa(sf)/AAAsf/AAA(sf) 320.243 9.90 30.000% S+106-108 103-00
A-AB Aaa(sf)/AAAsf/AAA(sf) 57.066 6.95 30.000% S+100a 103-00
A-S Aa2(sf)/AAAsf/AAA(sf) 93.480 9.94 21.250% S+130-135 103-00
B A1(sf)/AA-sf/AA(sf) 53.417 9.94 16.250% S+150-155 103-00
C NR/A-sf/A(sf) 45.404 9.94 12.000% S+245a WAC

 

Collateral Summary

 

Initial Pool Balance: $1,068.339mm
Number of Mortgage Loans: 34
Number of Mortgaged Properties: 152
Average Cut-off Date Mortgage Loan Balance: $31.422mm
Weighted Average Mortgage Interest Rate 4.0217%
Weighted Average Remaining Term to Maturity (months): 114
Weighted Average Remaining Amortization Term (months): 356
Weighted Average Cut-off Date LTV Ratio: 55.7%
Weighted Average Maturity Date LTV Ratio: 48.8%
Weighted Average Underwritten Debt Service Coverage Ratio: 2.49x
Weighted Average Debt Yield on Underwritten NOI: 11.8%
% of Mortgage Loans with Mezzanine Debt: 23.5%
% of Mortgage Loans with Subordinate Debt: 23.5%
% of Mortgaged Properties with Single Tenants: 11.6%
   
Property Type: 32.7% Retail, 26.0% Office, 14.3% Hospitality, 13.7% Industrial, 11.8% Multifamily, 1.5% Mixed Use  
   
Top 5 States: 17.0% CA, 12.9% TX, 10.7% TN, 10.1% NY, 9.3% IL
   
Anticipated Timing  
   
Anticipated Pricing: Week of September 19th
Anticipated Closing: Friday, September 30th

 

The depositor has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-207677) for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the depositor has filed with the SEC for more complete information about the depositor, the issuing entity and this offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, the depositor, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526 or by email to prospectus-ny@gs.com.

 

ANY DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR BELOW ARE NOT APPLICABLE TO THIS COMMUNICATION AND SHOULD BE DISREGARDED (OTHER THAN ANY STATEMENT RELATING TO THE IDENTITY OF THE LEGAL ENTITY AUTHORIZING OR SENDING THIS COMMUNICATION IN A NON-US JURISDICTION). SUCH DISCLAIMERS OR OTHER NOTICES WERE AUTOMATICALLY GENERATED AS A RESULT OF THIS COMMUNICATION HAVING BEEN SENT VIA BLOOMBERG OR ANOTHER EMAIL SYSTEM.