FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-195164-05
|
||
CLASS
|
DBRS/KBRA/MDY
|
SIZE($MM)
|
C/E
|
WAL
|
CUM LTV
|
NOI DY
|
A-1
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
50.239
|
30.000%
|
2.99
|
47.1%
|
14.9%
|
A-2
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
7.934
|
30.000%
|
4.93
|
47.1%
|
14.9%
|
A-3
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
36.418
|
30.000%
|
6.92
|
47.1%
|
14.9%
|
A-4
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
240.000
|
30.000%
|
9.78
|
47.1%
|
14.9%
|
A-5
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
309.207
|
30.000%
|
9.92
|
47.1%
|
14.9%
|
A-SB
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
89.627
|
30.000%
|
7.40
|
47.1%
|
14.9%
|
A-S
|
AAA(sf)/AAA(sf)/Aa2(sf)
|
79.897
|
22.375%
|
9.98
|
52.2%
|
13.5%
|
X-A
|
AAA(sf)/AAA(sf)/NR
|
813.376
|
N/A
|
N/A
|
N/A
|
N/A
|
X-B
|
AAA(sf)/AAA(sf)/NR
|
158.484
|
N/A
|
N/A
|
N/A
|
N/A
|
B
|
AA(sf)/AA(sf)/A1(sf)
|
45.842
|
18.000%
|
10.01
|
55.2%
|
12.8%
|
C
|
A(low)(sf)/A-(sf)/NR
|
68.109
|
11.500%
|
10.01
|
59.6%
|
11.8%
|
PEX
|
A(low)(sf)/A-(sf)/NR
|
193.848
|
11.500%
|
9.99
|
59.6%
|
11.8%
|
NON-OFFERED CERTIFICATES - PRIVATE (144A)
|
||||||
CLASS
|
DBRS/KBRA/MDY
|
SIZE($MM)
|
C/E
|
WAL
|
CUM LTV
|
NOI DY
|
D
|
BBB(low)(sf)/BBB-(sf)/NR
|
44.533
|
7.250%
|
10.01
|
62.4%
|
11.3%
|
COLLATERAL SUMMARY
|
|
CUT-OFF DATE BALANCE:
|
$1,047,828,035
|
NUMBER OF LOANS:
|
95
|
NUMBER OF PROPERTIES:
|
124
|
WA CUT-OFF LTV:
|
67.3%
|
WA BALLOON LTV:
|
57.8%
|
WA U/W NCF DSCR:
|
1.67x
|
WA U/W NOI DEBT YIELD:
|
10.5%
|
WA MORTGAGE RATE:
|
4.321%
|
TOP TEN LOANS %:
|
37.0%
|
WA TERM TO MATURITY (MOS):
|
118
|
WA AMORTIZATION TERM (MOS):
|
355
|
WA SEASONING (MOS):
|
0
|
LOAN SELLERS:
|
WFB (37.0%), RMF (27.9%), PCC (14.6%), LIG I (11.3%), C-III (8.1%), BASIS (1.2%)
|
TOP 5 PROPERTY TYPES:
|
RETAIL (23.6%), HOSPITALITY (21.6%), OFFICE (20.2%),SELF STORAGE (14.7%), MULTIFAMILY (12.0%)
|
TOP 5 STATES:
|
CA (16.6%), FL (13.0%), NC (9.0%), OH (8.5%), NM (4.6%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
|
SPECIAL SERVICER:
|
RIALTO CAPITAL ADVISORS, LLC
|
SUBORDINATE CLASS REP:
|
RIALTO CMBS V, LLC or another affiliate of RIALTO CAPITAL ADVISORS, LLC
|
DOCUMENTS & TIMING
|
|
TERM SHEET, ANNEX A-1, ATTACHED
|
|
PRELIMINARY FWP:
|
ATTACHED
|
PRESALE REPORTS:
|
WED, 2/25 - THURS, 2/26
|
ANTICIPATED PRICING:
|
EARLY WEEK OF 3/2
|
ANTICIPATED SETTLEMENT:
|
MARCH 12, 2015
|
ROADSHOW
|
|
NEW YORK 1x1's:
|
WED, 2/25
|
HARTFORD, BREAKFAST:
|
THURS, 2/26 @ 8:30AM ET, MAX'S DOWNTOWN
|
BOSTON, LUNCH:
|
THURS, 2/26 @ 12:00PM ET, THE LANGHAM
|
MINNEAPOLIS, BREAKFAST:
|
THURS, 2/26 @ 7:30AM CT, GRAND HOTEL MINNEAPOLIS
|
CONFERENCE CALLS:
|
UPON DEMAND
|