FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-08
|
||
CLASS
|
F/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
PxG
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
130.432
|
3.58
|
30.000%
|
46.4%
|
15.3%
|
70A
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
80.000
|
7.79
|
30.000%
|
46.4%
|
15.3%
|
125A
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
160.000
|
9.76
|
30.000%
|
46.4%
|
15.3%
|
-
|
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
366.055
|
9.83
|
30.000%
|
46.4%
|
15.3%
|
120A
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
149.929
|
7.80
|
30.000%
|
46.4%
|
15.3%
|
110A
|
A-S
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
116.257
|
9.89
|
21.750%
|
51.9%
|
13.7%
|
160A
|
B
|
AA-(sf)/AA-(sf)/Aa3(sf)
|
88.072
|
9.96
|
15.500%
|
56.0%
|
12.7%
|
210A
|
C
|
A-(sf)/A-(sf)/A3(sf)
|
56.367
|
9.96
|
11.500%
|
58.7%
|
12.1%
|
260A
|
PEX
|
A-(sf)/A-(sf)/A1(sf)
|
260.696
|
9.93
|
11.500%
|
58.7%
|
12.1%
|
-
|
X-A
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
1102.673
|
N/A
|
N/A
|
N/A
|
N/A
|
CLASS
|
F/KBRA/MDY
|
$SIZE(MM)
|
WAL
|
C/E
|
CUM LTV
|
NOI DY
|
PxG
|
A-3FL
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
100.000
|
9.76
|
30.000%
|
46.4%
|
15.3%
|
-
|
D
|
BBB-(sf)/BBB-(sf)/NR
|
66.936
|
9.96
|
6.750%
|
61.8%
|
11.5%
|
435A
|
CUT-OFF DATE BALANCE:
|
$1,409,166,822
|
NUMBER OF LOANS:
|
83
|
NUMBER OF PROPERTIES:
|
150
|
WA CUT-OFF LTV:
|
67.1%
|
WA BALLOON LTV:
|
57.2%
|
WA U/W DSCR:
|
1.75x
|
WA U/W NOI DEBT YIELD:
|
10.7%
|
WA MORTGAGE RATE:
|
4.334%
|
TOP TEN LOANS %:
|
56.2%
|
WA TERM TO MATURITY (MOS):
|
115
|
WA AMORTIZATION TERM (MOS):
|
342
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
LCF (39.3%), RBS (33.9%), WFB (26.8%)
|
TOP 5 PROPERTY TYPES:
|
RETAIL (39.8%), OFFICE (21.8%),
|
MHC (12.9%), HOSPITALITY (12.0%),
|
|
MULTIFAMILY (5.8%)
|
|
TOP 5 STATES:
|
FL(12.1%), NC(8.3%), GA(7.9%), VA(7.3%), MI(6.8%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
RIALTO CAPITAL ADVISORS, LLC
|
SUBORDINATE CLASS REP:
|
RIALTO REAL ESTATE FUND, LP
|
TRUST ADVISOR:
|
PARK BRIDGE LENDER SERVICES LLC
|
ANTICIPATED PRICING:
|
LATE WEEK OF 7/8/EARLY WEEK OF 7/15
|
ANTICIPATED SETTLEMENT:
|
July 30, 2013
|
NEW YORK 1x1's:
|
TUES, 7/9
|
CONFERENCE CALLS:
|
UPON DEMAND
|
MINNEAPOLIS, BREAKFAST:
|
TUES, 7/9 @ 8:00AM CST, GRAND HOTEL MINNEAPOLIS
|
HARTFORD, BREAKFAST:
|
WED, 7/10 @ 8:30AM EST, MAX'S DOWNTOWN
|
BOSTON, LUNCH:
|
WED, 7/10 @ 12:00PM EST, LANGHAM
|
DATE:
|
TUES, 7/9
|
TIME:
|
2:30PM EST
|
US DIAL-IN:
|
(866) 490-4070
|
INTERNATIONL DIAL-IN:
|
(706) 758-3447
|
CONFERENCE ID:
|
14483376
|