FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-06
|
||
CLASS
|
F/KBRA/S&P
|
SIZE($MM)
|
WAL
|
LEVEL
|
COUPON
|
YIELD
|
$Px
|
A-1
|
AAA(sf)/AAA(sf)/AAA(sf)
|
63.911
|
2.67
|
25
|
0.7350
|
0.7259
|
99.9982
|
A-2
|
AAA(sf)/AAA(sf)/AAA(sf)
|
142.980
|
4.87
|
50
|
2.0720
|
1.4221
|
102.9957
|
A-3
|
AAA(sf)/AAA(sf)/AAA(sf)
|
165.000
|
**** NOT AVAILABLE ****
|
||||
A-4
|
AAA(sf)/AAA(sf)/AAA(sf)
|
298.198
|
9.92
|
85
|
3.1980
|
2.8532
|
102.9980
|
A-SB
|
AAA(sf)/AAA(sf)/AAA(sf)
|
101.955
|
7.40
|
85
|
2.8380
|
2.3898
|
102.9998
|
A-S
|
AAA(sf)/AAA(sf)/AAA(sf)
|
120.070
|
9.99
|
120
|
3.5600
|
3.2147
|
102.9924
|
B
|
AA-(sf)/AA-(sf)/AA-(sf)
|
75.429
|
9.99
|
150
|
3.8630
|
3.5147
|
102.9971
|
C
|
A-(sf)/A-(sf)/A-(sf)
|
50.799
|
9.99
|
200
|
4.4245
|
4.0147
|
102.9979
|
CLASS
|
F/KBRA/S&P
|
SIZE($MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
A-3FL
|
AAA(sf)/AAA(sf)/AAA(sf)
|
90.000
|
**** NOT AVAILABLE ****
|
|||
D
|
BBB-(sf)/BBB-(sf)/BBB-(sf)
|
41.563
|
9.99
|
6.625%
|
46.8%
|
13.3%
|
CUT-OFF DATE BALANCE:
|
$1,231,492,115
|
NUMBER OF LOANS:
|
100
|
NUMBER OF PROPERTIES:
|
138
|
WA CUT-OFF LTV:
|
61.8%
|
WA BALLOON LTV:
|
53.5%
|
WA U/W DSCR:
|
2.05x
|
WA U/W NOI DEBT YIELD:
|
12.4%
|
WA MORTGAGE RATE:
|
4.394%
|
TOP TEN LOANS %:
|
52.5%
|
WA TERM TO MATURITY (MOS):
|
111
|
WA AMORTIZATION TERM (MOS):
|
342 |
WA SEASONING (MOS):
|
2
|
LOAN SELLERS:
|
RBS (44.8%), WFB (31.9%), LIG I (7.6%),
|
C-III (6.6%), Basis (4.7%), NCB, FSB (4.5%)
|
TOP 5 PROPERTY TYPES:
|
RT(24.8%),OF(22.9%),HOT(14.7%),MHC(11.7%),MF(11.6%)
|
TOP 5 STATES:
|
IL(13.4%),FL(11.6%),TX(10.8%),CA(10.4%),NJ(8.2%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION and NCB, FSB
|
SPECIAL SERVICER:
|
RIALTO CAPITAL ADVISORS, LLC and NCB, FSB
|
SUBORDINATE CLASS REP:
|
RIALTO REAL ESTATE FUND, LP
|
ANTICIPATED SETTLEMENT:
|
MARCH 20, 2013
|