FREE WRITING PROSPECTUS
|
||
FILED PURSUANT TO RULE 433
|
||
REGISTRATION FILE NO.: 333-172366-09
|
||
CLASS
|
F/KBRA/MDY
|
$SIZE(MM)
|
~Proceeds
|
Level
|
Coupon
|
Yield
|
$PX
|
X-A
|
AAA(sf)/AAA(sf)/Aaa(sf)
|
832.776
|
~53mm
|
T+175
|
1.0852
|
4.1639
|
6.3466
|
CUT-OFF DATE BALANCE:
|
$1,045,873,084
|
NUMBER OF LOANS:
|
86
|
NUMBER OF PROPERTIES:
|
144
|
WA CUT-OFF LTV:
|
62.7%
|
WA BALLOON LTV:
|
55.0%
|
WA U/W DSCR:
|
1.93x
|
WA U/W NOI DEBT YIELD:
|
12.4%
|
WA MORTGAGE RATE:
|
5.024%
|
TOP TEN LOANS %:
|
45.4%
|
WA TERM TO MATURITY (MOS):
|
109
|
WA AMORTIZATION TERM (MOS):
|
344
|
WA SEASONING (MOS):
|
1
|
LOAN SELLERS:
|
WFB (35.5%), RBS (28.7%), LIG I (16.9%),
|
C-III (11.1%), Basis (4.9%), NCB (2.8%)
|
|
TOP 5 PROPERTY TYPES:
|
RETAIL (32.3%), HOSPITALITY (18.6%),
|
OFFICE (13.4%), INDUSTRIAL (13.3%),
|
|
MULTIFAMILY (10.5%)
|
|
TOP 5 STATES:
|
CA(17.5%), GA(12.0%), NC(7.8%), TX(7.6%), OH(7.4%)
|
MASTER SERVICER:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION AND NCB, FSB
|
SPECIAL SERVICER:
|
RIALTO CAPITAL ADVISORS, LLC AND NCB, FSB
|
SUBORDINATE CLASS REP:
|
RIALTO REAL ESTATE FUND, LP
|
ANTICIPATED SETTLEMENT:
|
SEPTEMBER 30, 2013
|