UK markets closed
  • NIKKEI 225

    -110.20 (-0.38%)

    +320.19 (+1.08%)

    +0.41 (+0.77%)

    +28.20 (+1.53%)
  • DOW

    +238.89 (+0.77%)

    +424.50 (+1.68%)
  • CMC Crypto 200

    -10.10 (-1.44%)
  • ^IXIC

    +249.26 (+1.89%)
  • ^FTAS

    +22.40 (+0.59%)

KBRA Assigns Preliminary Ratings to WFCM 2020-C58

·3-min read

Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of preliminary ratings to 35 classes of WFCM 2020-C58, a $696.3 million CMBS conduit transaction collateralized by 48 commercial mortgage loans secured by 70 properties.

The collateral properties are located throughout 31 MSAs, the largest three of which are Sacramento (14.4%), Los Angeles (12.2%), and New York (7.2%). The pool has exposure to all of the major property types, with three types representing more than 15.0% of the pool balance: office (25.4%), retail (20.5%), and mixed-use (16.3%). The loans have principal balances ranging from $1.5 million to $69.0 million for the largest loan in the pool, McClellan Park (9.9%), which is secured by a 6.9 million sf mixed-use business park located in McClellan, California, approximately 10 miles northeast of the Sacramento CBD. The five largest loans, which also include MGM Grand & Mandalay Bay (6.5%), Pacific Gateway II (5.6%), CoLinx Distribution Center (5.3%), and The Arboretum (5.0%), represent 32.3% of the initial pool balance, while the top 10 loans represent 48.6%.

KBRA’s analysis of the transaction incorporated our multi-borrower rating process that begins with our analysts' evaluation of the underlying collateral properties' financial and operating performance, which determine KBRA’s estimate of sustainable net cash flow (KNCF) and KBRA value using our U.S. CMBS Property Evaluation Methodology. On an aggregate basis, KNCF was 10.7% less than the issuer cash flow. KBRA capitalization rates were applied to each asset’s KNCF to derive values that were, on an aggregate basis, 43.5% less than third party appraisal values. The pool has an in-trust KLTV of 104.2% and an all-in KLTV of 106.9%. The model deploys rent and occupancy stresses, probability of default regressions, and loss given default calculations to determine losses for each collateral loan that are then used to assign our credit ratings.

Click here to view the report. To access ratings and relevant documents, click here.

Related Publications


Further information on key credit considerations, sensitivity analyses that consider what factors can affect these credit ratings and how they could lead to an upgrade or a downgrade, and ESG factors (where they are a key driver behind the change to the credit rating or rating outlook) can be found in the full rating report referenced above.

A description of all substantially material sources that were used to prepare the credit rating and information on the methodology(ies) (inclusive of any material models and sensitivity analyses of the relevant key rating assumptions, as applicable) used in determining the credit rating is available in the U.S. Information Disclosure Form located here.

Information on the meaning of each rating category can be located here.

Further disclosures relating to this rating action are available in the U.S. Information Disclosure Form referenced above. Additional information regarding KBRA policies, methodologies, rating scales and disclosures are available at

About KBRA

KBRA is a full-service credit rating agency registered as an NRSRO with the U.S. Securities and Exchange Commission. In addition, KBRA is designated as a designated rating organization by the Ontario Securities Commission for issuers of asset-backed securities to file a short form prospectus or shelf prospectus. KBRA is also recognized by the National Association of Insurance Commissioners as a Credit Rating Provider and is a certified Credit Rating Agency (CRA) with the European Securities and Markets Authority (ESMA). Kroll Bond Rating Agency Europe is registered with ESMA as a CRA.

View source version on


Analytical Contacts

Elizabeth Yash, Associate Director (Lead Analyst)
+1 (646) 731-3346

Lynn D'Eugenio, Senior Director
+1 (646) 731-2487

Dayna Carley, Senior Director
+1 (646) 731-2391

Nitin Bhasin, CFA, Senior Managing Director (Rating Committee Chair)
+1 (646) 731-2334

Business Development Contact

Michele Patterson, Managing Director
+1 (646) 731-2397