KBRA Assigns Ratings to CSAIL 2021-C20

NEW YORK–(BUSINESS WIRE)–Kroll Bond Rating Agency (KBRA) is pleased to announce the assignment of ratings to 14 classes of CSAIL 2021-C20, a $650.1 million CMBS conduit transaction collateralized by 28 commercial mortgage loans secured by 40 properties.

The collateral properties are located throughout 21 MSAs, the largest three of which are New York (19.5%), Los Angeles (12.8%), and Atlanta (12.8%). The pool has exposure to all of the major property types, with three types representing more than 15.0% of the pool balance: multifamily (26.0%), retail (24.3%), and office (23.3%). The loans have principal balances ranging from $3.3 million to $60.0 million for the largest loan in the pool, The Grace Building (9.2%), which is secured by a 1.6 million sf, Class-A, LEED Gold certified office tower located in the Midtown neighborhood of New York City’s borough of Manhattan. The five largest loans, which also include Miami Design District (9.2%), 888 Figueroa (6.2%), MGM Grand & Mandalay Bay (6.0%), and The Westchester (5.4%), represent 36.0% of the initial pool balance, while the top 10 loans represent 60.0%.

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 10.9% 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, 44.7% less than third party appraisal values. The pool has an in-trust KLTV of 101.9% and an all-in KLTV of 110.3%. 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

• CSAIL 2021-C20 KBRA Conduit KCAT
• U.S. CMBS Multi-Borrower Rating Methodology
• U.S. CMBS Property Evaluation Methodology
• Methodology for Rating Interest-Only Certificates in CMBS Transactions
• Global Structured Finance Counterparty Methodology

Disclosures

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 Information Disclosure Form(s) 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 Information Disclosure Form(s) referenced above. Additional information regarding KBRA policies, methodologies, rating scales and disclosures are available at www.kbra.com.

About KBRA

Kroll Bond Rating Agency, LLC (KBRA) is a full-service credit rating agency registered with the U.S. Securities and Exchange Commission as an NRSRO. Kroll Bond Rating Agency Europe Limited is registered as a CRA with the European Securities and Markets Authority. Kroll Bond Rating Agency UK Limited is registered as a CRA with the UK Financial Conduct Authority pursuant to the Temporary Registration Regime. 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.

Contacts

Analytical Contacts

Christina Chou, Associate Director (Lead Analyst)

+1 (646) 731-3387

christina.chou@kbra.com

James Wang, Senior Director

+1 (646) 731-2450

james.wang@kbra.com

Mimi Ophir, Director

+1 (646) 731-3383

mimi.ophir@kbra.com

Nitin Bhasin, Senior Managing Director (Rating Committee Chair)

+1 (646) 731-2334

nitin.bhasin@kbra.com

Business Development Contact

Michele Patterson, Managing Director

+1 (646) 731-2397

michele.patterson@kbra.com