FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-195164-05
|
||
CLASS
|
DBRS/KBRA/MDY
|
SIZE($MM)
|
~PROCEEDS
|
PRICE GUIDANCE
|
X-A
|
AAA(sf)/AAA(sf)/NR
|
813.376
|
~61.3MM
|
160A
|
X-B
|
AAA(sf)/AAA(sf)/NR
|
158.484
|
~ 4.6MM
|
210A
|
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
|
PRE-RECORDED GLOBAL INVESTOR CALL:
|
WWW.NETROADSHOW.COM
|
REVIEW CODE:
|
WFCM15C27 (not case-sensitive)
|
DIRECT LINK:
|
http: http://www.netroadshow.com/nrs/wp/default.html?show=6baCdA
|