FWP 1 n4513_x7-publicguidance.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-259741-09

 

NEW ISSUE CMBS: $966.957mm BANK 2024-BNK48
CO-LEAD MANAGERS & BOOKRUNNERS: Morgan Stanley, J.P. Morgan, Goldman Sachs & Co. LLC, Wells Fargo Securities, BofA Securities, Citigroup
CO-MANAGERS: Academy Securities, Inc, Siebert Williams Shank, and Drexel Hamilton

 

PUBLICLY OFFERED CERTIFICATES

 

CLASS EXPECTED RATINGS Fitch/KBRA/Moody’s AVAILABLE SIZE($MM) CE% WAL (YRS) PRIN WINDOW NOI DY% LTV% Gdnce
A-1 AAAsf/AAA(sf)/Aaa(sf) $10.900 30.000% 2.69 1–60 22.9% 35.6% J+85a
A-SB AAAsf/AAA(sf)/Aaa(sf) $14.800 30.000% 7.56 60–117 22.9% 35.6% LCF-7
A-4* AAAsf/AAA(sf)/Aaa(sf) $315.000 30.000% 9.79 117-118 22.9% 35.6% LCF-2
A-5* AAAsf/AAA(sf)/Aaa(sf) $398.039 30.000% 9.92 118-119 22.9% 35.6% J+98a
A-S AAAsf/AA+(sf)/Aa3(sf) $156.983 15.125% 9.95 119–120 18.9% 43.2% J+130a
B AA-sf/AA-(sf)/NR $42.213 11.125% 10.02 120–120 18.0% 45.2% J+165a
C A-sf/A-(sf)/NR $29.022 8.375% 10.02 120–120 17.5% 46.6% J+195a

*Sizes subject to change as detailed in the attached Term Sheet. Range of possible available sizes below:

A-4: $0 - $315mm
A-5: 398.039mm - $713.039mm

 

 

POOL BALANCE: $1,090,793,507
NUMBER OF LOANS/PROPERTIES: 40 / 79
WA MORTGAGE INT. RATE: 6.1649%
WA CUT-OFF LTV: 50.9%
WA UW NCF DSCR: 2.38x
WA UW NOI DEBT YLD: 16.0%
WA ORIG TERM TO MATURITY: 120
WA ORIG AMORTIZING TERM: 119
TEN LARGEST LOANS: 64.0%
LOAN SELLERS: CREFI (24.2%), GSMC (14.9%), WFB/JPMCB (13.8%), JPMCB (13.4%), MSMCH (12.8%), BANA (10.7%), WFB (7.3%), NCB (2.9%)
TOP 5 STATES: CA (21.1%), NY (17.8%), NC (9.9%), TX (7.7%), IL (5.8%)
TOP 5 PROPERTY TYPES: HT (28.2%), RT (20.8%), OF (17.6%), MU (14.9%), IN (7.8%)

 

RISK RETENTION Eligible vertical interest and eligible horizontal residual interest

 

MASTER SERVICER: Wells Fargo Bank, National Association and National Cooperative Bank, N.A.
SPECIAL SERVICER: LNR Partners, LLC and National Cooperative Bank, N.A.
TRUSTEE: Computershare Trust Company, National Association
NCB CO-TRUSTEE: Deutsche Bank National Trust Company
CERT ADMIN: Computershare Trust Company, National Association
TRUST ADVISOR: Park Bridge Lender Services LLC
INITIAL CONTROLLING CLASS REP: CMBS 4 Sub 5, LLC, a Delaware limited liability company

 

 

EXPECTED PRICING: Week of September 23, 2024
EXPECTED SETTLEMENT: October 09, 2024
ATTACHED: Termsheet and Annex A

 

***The depositor has filed a registration statement (including a prospectus) with the SEC (File No. 333-259741) 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 or any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll free 1-866-718-1649 or by email to prospectus@ms.com.*****

 

THE ASSET-BACKED SECURITIES REFERRED TO IN THESE MATERIALS ARE BEING OFFERED WHEN, AS AND IF ISSUED. IN PARTICULAR, YOU ARE ADVISED THAT ASSET-BACKED SECURITIES, AND THE ASSET POOLS BACKING THEM, ARE SUBJECT TO MODIFICATION OR REVISION (INCLUDING, AMONG OTHER THINGS, THE POSSIBILITY THAT ONE OR MORE CLASSES OF SECURITIES MAY BE SPLIT, COMBINED OR ELIMINATED) AT ANY TIME PRIOR TO ISSUANCE OR AVAILABILITY OF A FINAL OFFERING DOCUMENT. AS A RESULT, YOU MAY COMMIT TO PURCHASE SECURITIES THAT HAVE CHARACTERISTICS THAT MAY CHANGE, AND YOU ARE ADVISED THAT ALL OR A PORTION OF THE SECURITIES MAY NOT BE ISSUED THAT HAVE THE CHARACTERISTICS DESCRIBED IN THESE MATERIALS. OUR OBLIGATION TO SELL SECURITIES TO YOU IS CONDITIONED ON THE SECURITIES AND THE UNDERLYING TRANSACTION HAVING THE CHARACTERISTICS DESCRIBED IN THESE MATERIALS. IF WE DETERMINE THAT CONDITION IS NOT SATISFIED IN ANY MATERIAL RESPECT, WE WILL NOTIFY YOU, AND NEITHER THE ISSUING ENTITY OR ANY UNDERWRITER WILL HAVE ANY OBLIGATION TO YOU TO DELIVER ALL OR ANY PORTION OF THE SECURITIES WHICH YOU HAVE COMMITTED TO PURCHASE, AND THERE WILL BE NO LIABILITY BETWEEN US AS A CONSEQUENCE OF THE NON-DELIVERY. ****

 

**** IMPORTANT NOTICE RELATING TO AUTOMATICALLY GENERATED EMAIL DISCLAIMERS

 

ANY LEGENDS, DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR AT THE BOTTOM OF THIS E-MAIL OR AT THE BOTTOM OF THE E-MAIL COMMUNICATION TO WHICH THIS MATERIAL MAY HAVE BEEN ATTACHED ARE NOT APPLICABLE TO THESE MATERIALS AND SHOULD BE DISREGARDED. SUCH LEGENDS, DISCLAIMERS OR OTHER NOTICES HAVE BEEN AUTOMATICALLY GENERATED AS A RESULT OF THESE MATERIALS HAVING BEEN SENT VIA BLOOMBERG OR ANOTHER EMAIL SYSTEM. ****

 

 

-------------------------------------------------------------------------------

Content prepared by sales/trading for institutions. NOT: research; independent/impartial; a recommendation or basis to consider MS a fiduciary or (esp.prices, which are not for use by others) and is an invitation to consider a swap transaction under CFTC Rules 1.71/23.605 (but not an offer to enter a trading before/after sending, market making, lending, advising or other services representation of accuracy/completeness is made. Full terms at ms.com/disclaimers/productspecific