Citigroup Commercial Mortgage Trust 2019-GC41 Table of Contents
Total Page:16
File Type:pdf, Size:1020Kb
JULY 2019 STRUCTURED FINANCE: CMBS PRESALE REPORT Citigroup Commercial Mortgage Trust 2019-GC41 Table of Contents Capital Structure 3 Transaction Summary 4 Rating Considerations 5 DBRS Credit Characteristics 7 Largest Loan Summary 8 Transaction Concentrations 12 Loan Structural Features 13 30 Hudson Yards 18 Millennium Park Plaza 23 USAA Office Portfolio 29 The Lincoln Apartments 34 Post Ranch Inn 38 Grand Canal Shoppes 44 Moffett Towers II Buildings 3 & 4 50 The Zappettini Portfolio 56 Delong Self Storage 63 Powered Shell Portfolio - Manassas 68 Summit Technology Center 73 U.S. Industrial Portfolio V 78 City Center Plaza 84 505 Fulton Street 89 Wind Creek Casino & Resort Bethlehem 94 Transaction Structural Features 101 Methodologies 103 Operational Risk Reviews 103 Surveillance 103 Tucker Rhodes David Fackler Senior Financial Analyst Vice President +1 312 845 2264 +1 312 332 9457 [email protected] [email protected] Kevin Mammoser Erin Stafford Managing Director Managing Director +1 312 332 0136 +1 312 332 3291 [email protected] [email protected] PRESALE REPORT — CGCMT 2019-GC41 JULY 2019 Capital Structure Description Rating Action Balance Subordination DBRS Rating Trend Class A-1 New Rating - Provisional $11,825,000 30.000% AAA (sf) Stable Class A-2 New Rating - Provisional $128,097,000 30.000% AAA (sf) Stable Class A-3 New Rating - Provisional $10,112,000 30.000% AAA (sf) Stable Class A-4 New Rating - Provisional TBD4 30.000% AAA (sf) Stable Class A-5 New Rating - Provisional TBD4 30.000% AAA (sf) Stable Class A-AB New Rating - Provisional $19,494,000 30.000% AAA (sf) Stable Class X-A New Rating - Provisional $972,004,000 - AAA (sf) Stable Class A-S New Rating - Provisional $109,370,000 21.125% AAA (sf) Stable Class B New Rating - Provisional $69,319,000 15.500% AA (high) (sf) Stable Class X-B New Rating - Provisional $120,152,000 - AA (low) (sf) Stable Class C New Rating - Provisional $50,833,000 11.375% A (high) (sf) Stable Class D New Rating - Provisional $32,349,000 8.750% BBB (high) (sf) Stable Class X-D New Rating - Provisional $58,536,000 - BBB (high) (sf) Stable Class E New Rating - Provisional $26,187,000 6.625% BBB (sf) Stable Class F New Rating - Provisional $26,187,000 4.500% BB (high) (sf) Stable Class X-F New Rating - Provisional $26,187,000 - BBB (low) (sf) Stable Class G-RR New Rating - Provisional $12,324,000 3.500% B (high) (sf) Stable Class J-RR New Rating - Provisional $43,131,964 0.000% NR n/a Notes: 1. NR = Not Rated. 2. The Class X-A, X-B, X-D, and X-F and balances are notional. The notional balance of the Class X-A certificates will be equal to the aggregate Certificate Balanec of the Class A-1, Class A-2, Class A-3, Class A-4, Class A-5, Class A-AB and Class A-S certificates. The notional balance of the Class X-B certificates will be equal to the aggregate Certificate Balances of the Class B and Class C certificates. The notional balance of the Class X-D certiicates will be equal to the aggregate Certificate Balance of the Class D and Class E certificates. 3. The notional amounts of the Class X-A, Class X-B and Class X-D certificates may vary depending upon the final pricing of the classes of the Principal Balance Certificates. 4. The exact initial certificate balances of the Class A-4, and A-5 Certificates are unknown and will be determined based on the final pricing of those classes of certificates. The aggregate initial certificate balance of the Class A-4 and A-5 Certificates is expected to be approximately $693,106,000 subject to a variance of plus or minus 5%. Structured Finance: CMBS 3 PRESALE REPORT — CGCMT 2019-GC41 JULY 2019 Transaction Summary POOL CHARACTERISTICS Trust Amount $1,276,634,964 Wtd. Avg. Interest Rate 3.866% Number of Loans 43 Wtd. Avg. Remaining Term 113 Number of Properties 100 Wtd. Avg. Remaining Amortization 371 Average Loan Size $29,689,185 Total DBRS Expected Amortization3 2.7% Wtd. Avg. DBRS Term DSCR 2.18 Wtd. Avg. DBRS Term DSCR Whole Loan 2.49x Top Ten Loan Concentration 49.3% Avg. DBRS NCF Variance -13.9% 1. Excludes mortgage loans that are IO for the entire term. PARTICIPANTS Depositor Citigroup Commerical Mortgage Securities Inc. Mortgage Loan Sellers Goldman Sachs Mortgage Company (GSMC - 20 loans, 42.3% of pool) Citi Real Estate Funding Inc. (CREFI - 11 loans, 24.0% of pool) German American Capital Corporation (GACC - 10 loans, 21.5% of pool) Goldman Sachs Mortgage Company/German American Capital Corporation (GSMS/GACC - 2 loans, 12.2% of pool) Master Servicer Midland Loan Services, a Division of PNC Bank, National Association Special Servicer Rialto Capital Adviors, LLC Certificate Administrator Citibank, N.A. Trustee Wilmington Trust, National Association Custodian Citibank, N.A. Structured Finance: CMBS 4 PRESALE REPORT — CGCMT 2019-GC41 JULY 2019 Rating Considerations The collateral consists of 43 fixed-rate loans secured by 100 commercial and multifamily properties. The transaction is a sequential-pay pass-through structure. The conduit pool was analyzed to determine the provisional ratings, reflecting the long-term probability of loan default within the term and its liquidity at maturity. Four loans, representing a combined 18.0% of the pool, are shadow-rated investment grade by DBRS. When the cut-off loan balances were measured against the DBRS Stabilized NCF and their respective actual constants, two loans, representing a combined 1.7% of the pool, had a DBRS Term DSCR below 1.15x, a threshold indicative of a higher likelihood of mid-term default. The pool additionally includes seven loans, representing a combined 10.2% of the pool by allocated loan balance, with issuance LTVs in excess of 67.1%, a threshold historically indicative of above-average default frequency. The WA LTV of the pool at issuance was 58.4%, and the pool is scheduled to amortize down to a WA LTV of 56.5% at maturity. STRENGTHS • The collateral features four loans, representing a combined 18.0% of the pool, that are shadow-rated investment grade by DBRS: 30 Hudson Yards, Grand Canal Shoppes, Moffett Towers II Buildings 3 and 4 and The Centre. 30 Hudson Yards exhibits credit characteristics consistent with an A (high) shadow rating, Grand Canal Shoppes exhibits credit characteristics consistent with a BBB (high) shadow rating, Moffett Towers II Buildings 3 and 4 exhibits credit characteristics consistent with a AA shadow rating and The Centre exhibits credit characteristics consistent with a BBB (high) shadow rating. For more information on 30 Hudson Yards, Grand Canal Shoppes and Moffett Towers II Buildings 3 and 4, please see pages 18, 44 and 50, respectively. • Sixteen loans, representing a combined 50.9% of the pool by allocated loan balance, exhibit issuance LTVs of less than 59.3%, a threshold historically indicative of relatively low-leverage financing and generally associated with below-average default frequency. • Only one loan, representing 0.9% of the pool by allocated loan balance, was assigned Average (-) property quality, while no properties were deemed Below Average or Poor quality. Additionally, 11 loans, representing 46.6% of the pool by allocated loan balance, exhibited Average (+), Above Average or Excellent property quality. The pool’s largest loan, 30 Hudson Yards, is secured by collateral that DBRS deemed to be of Excellent property quality. • Ten loans, representing a combined 35.3% of the pool, are located in areas with a DBRS Market Rank of 6, 7 or 8, which are characterized as urbanized locations. These markets benefit from increased liquidity that is driven by consistently strong investor demand. Such markets therefore tend to benefit from lower default frequencies than less dense suburban, tertiary and rural markets. Areas with a DBRS Market Rank of 7 or 8 are especially densely urbanized and benefit from significantly elevated liquidity. Nine loans, representing 30.6% of the pool by allocated loan balance, are located in areas with a DBRS Market Rank of 7 or 8. CHALLENGES AND CONSIDERATIONS • Seven loans, representing 33.6% of the aggregate pool balance, are secured by properties that are either fully or partially leased to a single tenant. The largest single-tenant property by proportion of pool balance (30 Hudson Yards) represents 7.8% of the aggregate pool balance, and five of the top ten loans by proportion of pool balance are either fully or partially leased to a single tenant. – DBRS sampled six of the seven loans secured by single-tenant properties. Additionally, two of the seven loans leased to a single tenant are shadow-rated investment grade by DBRS (30 Hudson Yards and Moffett Towers II Buildings 3 and 4). – Six of the seven identified properties are leased to single tenants that DBRS considers to be investment-grade rated: 30 Hudson Yards, USAA Office Portfolio, Moffett Towers II Buildings 3 and 4, Powered Shell Portfolio – Manassas, Powered Shell Portfolio – Ashburn and Comcast Building Tucson. – The Zappettini Portfolio is secured by ten individual real estate properties that, while individually may be either fully or partially leased to a single tenant, are occupied by 13 tenants across eight separate leases at the time of loan closing. Structured Finance: CMBS 5 PRESALE REPORT — CGCMT 2019-GC41 JULY 2019 • The pool has a relatively high concentration of loans secured by office properties, as evidenced by 11 loans, representing 33.3% of the pool by allocated loan balance, being secured by such properties. DBRS considers office properties to be a riskier property type with a generally above-average default frequency.