FWP 1 n2301_x10-launch.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226486-16
     

 

From: Wells Abf Syndicate Wells Fargo (WELLS FARGO SECURITI) At: 09/21/20 09:31:37
To: [REDACTED]
Subject: NEW ISSUE CMBS: BANK 2020-BNK28 *PUBLIC LAUNCH*

BANK 2020-BNK28 - PUBLIC NEW ISSUE
**LAUNCH** $598.643MM FIXED-RATE CMBS OFFERING

CO-LEAD MANAGERS  
& JOINT BOOKRUNNERS: WELLS FARGO SECURITIES, LLC
  BOFA SECURITIES, INC.
  MORGAN STANLEY & CO. LLC
   
CO-MANAGER: ACADEMY SECURITIES, INC.
  DREXEL HAMILTON, LLC

 

 

OFFERED CERTIFICATES - PUBLIC

CLASS Fitch/KBRA/MDYs SIZE($MM) C/E WAL LAUNCH
A-1 AAAsf/AAA(sf)/Aaa(sf) 13.537 30.000% 2.84 IS+40
A-SB AAAsf/AAA(sf)/Aaa(sf) 20.310 30.000% 7.26 IS+81
A-3* AAAsf/AAA(sf)/Aaa(sf) 210.000 30.000% 9.49 IS+84
A-4* AAAsf/AAA(sf)/Aaa(sf) 235.068 30.000% 9.89 IS+86
A-S AAAsf/AAA(sf)/Aa1(sf) 43.615 23.625% 9.96 IS+115
B AA-sf/AA+(sf)/NR 41.050 17.625% 10.00 IS+135
C A-sf/A(sf)/NR 35.063 12.500% 10.04 IS+215

 

 

*Sizes and WAL’s are subject to change as detailed in the attached Term Sheet.

 

NON-OFFERED CERTIFICATES - PRIVATE (144A)

CLASS Fitch/KBRA/MDYs SIZE($MM) C/E WAL CUM LTV NOI DY
D BBBsf/BBB+(sf)/NR 17.104 10.000% 10.04 46.1% 15.3%
E BBB-sf/BBB(sf)/NR 17.104 7.500% 10.04 47.4% 14.9%

 

NON-OFFERED ELIGIBLE VERTICAL INTEREST

CLASS Fitch/KBRA/MDYs SIZE($MM) C/E WAL CUM LTV NOI DY
RRI NR/NR/NR 36.008 N/A 9.59 N/A N/A

 

 

COLLATERAL SUMMARY

 

INITIAL POOL BALANCE: $720,172,953
NUMBER OF LOANS: 54
NUMBER OF PROPERTIES: 92
WA CUT-OFF LTV: 51.2%
WA BALLOON LTV: 49.0%
WA U/W NCF DSCR: 3.33x
WA U/W NOI DEBT YIELD: 13.8%
WA MORTGAGE RATE: 3.505%
TOP TEN LOANS %: 64.7%
WA REM TERM TO MATURITY (MOS): 118
WA REM AMORTIZATION TERM (MOS): 363
WA SEASONING (MOS): 2
   
LOAN SELLERS: MSMCH (44.6%), BANA (41.1%), WFB (14.3%)
   
TOP 3 PROPERTY TYPES: MULTIFAMILY (25.2%), MIXED USE (20.2%), OFFICE (15.8%)
   
TOP 5 STATES: NY (33.1%), TX (12.7%), CA (10.6%), WA (9.7%), FL (6.9%)
   
MASTER SERVICERS: WELLS FARGO BANK, NATIONAL ASSOCIATION AND NATIONAL COOPERATIVE BANK, N.A.
   
SPECIAL SERVICERS: KEYBANK NATIONAL ASSOCIATION AND NATIONAL COOPERATIVE BANK, N.A.
   
DIRECTING CERTIFICATEHOLDER: ELLINGTON MANAGEMENT GROUP, LLC
   
DOCUMENTS & TIMING  
TERM SHEET, ANNEX A-1: ATTACHED
PROSPECTUS: ATTACHED
ANTICIPATED PRICING: Today at 12pm
ANTICIPATED SETTLEMENT: SEPTEMBER 30, 2020

 

THIRD PARTY PASSWORDS:

BBG and Trepp:

Dealname: BANK 2020-BN28

Password: BK20BN28

 

Intex:

Dealname: BNK20B28

Password: f8oa3p6bbvnednffz

 

CONFERENCE CALLS: UPON DEMAND

 

LIVE GLOBAL INVESTOR CALL ON SEPT. 16 AT 1:00PM ET:

WWW.NETROADSHOW.COM

REVIEW CODE: WFCMBNK28

FINAL LINK:

https://www.netroadshow.com/nrs/home/#!/?show=02250ed9

 

 


Wells Fargo Commercial Mortgage Securities, Inc., as depositor, has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (‘‘SEC’’) (SEC File No. 333-226486) for the offering to which this communication relates. Before you invest, you should read the prospectus in the 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, any underwriter, or any dealer participating in the offering will arrange to send you the prospectus after filing if you request it by calling toll free 1-800-745-2063 (8 a.m. - 5 p.m. EST) or by emailing wfs.cmbs@wellsfargo.com.