FWP 1 n2209_x11-finalpricing.htm FREE WRITING PROSPECTUS

    FREE WRITING PROSPECTUS
    FILED PURSUANT TO RULE 433
    REGISTRATION FILE NO.: 333-226082-07
     

 

Sent: Thursday, May 07, 2020 4:34 PM
Subject: GSMS 2020-GC47 – Final Pricing Details (Public)(external)

 

GSMS 2020-GC47 – Final Pricing Details (Public)(external)

$771.853mm Fixed Rate CMBS Offering

 

Co-Lead Managers and Joint Bookrunners: Goldman Sachs & Co. LLC and Citigroup

Co-Managers: Academy Securities, AmeriVet Securities, and Drexel Hamilton

 

            U/W NOI        
Class S&P/Fitch/KBRA Size($mm) WAL(yr) C/E LTV Debt        
  Yld Sprd Cpn Yld $px
A-1 AAA(sf)/AAAsf/AAA(sf) 3.688 3.22 30.000% 37.5% 14.6% S+110 1.35860 1.34920 99.9998
A-4 AAA(sf)/AAAsf/AAA(sf) 190.000 9.56 30.000% 37.5% 14.6% S+143 2.12450 2.01039 100.9997
A-5 AAA(sf)/AAAsf/AAA(sf) 310.694 9.78 30.000% 37.5% 14.6% S+145 2.37720 2.03917 102.9993
A-AB AAA(sf)/AAAsf/AAA(sf) 8.900 7.34 30.000% 37.5% 14.6% S+140 2.31610 1.87446 102.9994
A-S AA-(sf)/AAAsf/AAA(sf) 60.494 9.81 21.750% 41.9% 13.0% S+180 2.73130 2.39047 102.9996
B NR/AA-sf/AA-(sf) 35.746 9.89 16.875% 44.6% 12.3% S+250 3.57083 3.09369 103.5279
C NR/A-sf/A-(sf) 32.997 9.89 12.375% 47.0% 11.6% S+385 3.57083 4.44368 92.6677

 

Registered CUSIPs

 

Class CUSIP
A-1 36258RAY9
A-4 36258RAZ6
A-5 36258RBA0
A-AB 36258RBB8
A-S 36258RBE2
B 36258RBF9
C 36258RBG7

 

Collateral Summary

 

Initial Pool Balance: $771,852,928
Number of Mortgage Loans: 29
Number of Mortgaged Properties: 60
Average Cut-off Date Mortgage Loan Balance: $26,615,618
Weighted Average Mortgage Interest Rate: 3.47525%
Weighted Average Remaining Term to Maturity Date/ARD (mos): 117
Weighted Average Remaining Amortization Term (mos): 360
Weighted Average Cut-off Date LTV Ratio: 53.6%
Weighted Average Maturity Date/ARD LTV Ratio: 52.4%
Weighted Average Underwritten DSCR Ratio: 2.80x
Weighted Average Debt Yield on Underwritten NOI: 10.2%
% of Mortgage Loans with Mezzanine Debt: 6.5%
% of Mortgage Loans with Subordinate Debt: 31.3%
% of Mortgage Loans with Preferred Equity: 0.0%
% of Mortgaged Properties with Single Tenants: 6.5%

 

Property Type: 32.9% Office, 23.2% Mixed Use, 23.2% Multifamily, 8.9% Industrial, 7.8% Self Storage
   
Top 3 States: 40.5% NY, 25.7% CA, 11.6% OH

 

Anticipated Timing

 

Anticipated Closing: May 21st

 

 

Available Preliminary Offering Materials

 

Annex

 

Top Fifteen Pre-Marketing Term Sheets

 

 

 

The issuer has filed a registration statement (including a prospectus) with the SEC (SEC File No. 333-226082) for the offering to which this communication relates.  Before you invest, you should read the prospectus in that registration statement and other documents the issuer has filed with the SEC for more complete information about the issuer and this offering.  You may get these documents for free by visiting EDGAR on the SEC website at www.sec.gov.  Alternatively, the issuer, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling toll-free 1-866-471-2526.

 

ANY DISCLAIMERS OR OTHER NOTICES THAT MAY APPEAR BELOW ARE NOT APPLICABLE TO THIS COMMUNICATION AND SHOULD BE DISREGARDED (OTHER THAN ANY STATEMENT RELATING TO THE IDENTITY OF THE LEGAL ENTITY AUTHORIZING OR SENDING THIS COMMUNICATION IN A NON-US JURISDICTION).  SUCH DISCLAIMERS OR OTHER NOTICES WERE AUTOMATICALLY GENERATED AS A RESULT OF THIS COMMUNICATION HAVING BEEN SENT VIA BLOOMBERG OR ANOTHER EMAIL SYSTEM.