MORTGAGE-BACKED SECURITIES
Mortgage Market Monitor
February 2016 Remittances
. Table of Contents
Foreword ............................................................................................ 3
III. Loss Severity by City............................................................... 47
Overview ............................................................................................
7
IV. Loss Severity by Unpaid Principal Balance .......................... 49
Section A: Serious Delinquencies .....................................................
9
Section E: Servicing ......................................................................... 51
I. Serious Delinquencies as % of Unpaid Principal Balance....
10
I. Modifications.......................................................................... 52
II.
Foreclosure and REO as % of Unpaid Principal Balance ..... 12
II. Recidivism ..............................................................................
57
III. 12 months of Clean Delinquency History ............................. 17
III.
Liquidation Timeline .............................................................. 60
IV. Updated Consumer Credit Data ...........................................
21
IV. Cash Flow Velocity ................................................................. 63
Section B: Defaults ..........................................................................
24
V. Short Sales ............................................................................. 66
I.
CDR by Sector......................................................................... 25
VI. California Severity by Servicer...............................................
69
II. CDR and Serious Delinquencies by Sector ........................... 27
VII.
Advancing.............................................................................. 71
III. CDR by Delinquency Status ...................................................
32
Section F: Origination Trends ......................................................... 74
Section C: Prepayments .................................................................. 34
I.
Freddie Mac New Origination by FICO Band ....................... 75
I. Voluntary Prepayments by Sector ..........................................
35
II. Freddie Mac New Origination by DTI ................................... 77
II.
CPR Breakout by Sector ......................................................... 37
III. Freddie Mac New Origination in Limited Doc Loans...........
79
III. Voluntary Prepayments by Delinquency Status .................... 39
IV.
Freddie Mac New Origination in Jumbo Conforming Loans 81
Section D: Loss Severity .................................................................. 41
V. Freddie Mac New Origination in Loans with LTV > 100% ...
83
I. Loss Severity by Sector ........................................................... 42
Section G: Home Prices ..................................................................
85
II. Loss Severity by State............................................................. 44
I.
Home Price Indices ................................................................ 86
II. Case Shiller Summary ............................................................
88
1
. This publication is for general information purposes only and does not constitute an offer to sell, or a solicitation of an offer to buy, any security. Any holdings of a particular
company or security discussed herein are under periodic review by the portfolio management group and are subject to change without notice. In addition, TCW manages a number
of separate strategies, and portfolio managers in those strategies may have differing views or analysis with respect to a particular company, security or the economy than the views
expressed herein. An investment in the strategy described herein has risks, including the risk of losing some or all of the invested capital.
Before embarking on the described
investment program, an investor should carefully consider the risks and suitability of the described strategy based on their own investment objectives and financial position. Past
performance is no guarantee of future results.
The information contained herein may include estimates, projections and other “forward-looking statements.” Due to numerous factors, actual events may differ substantially from
those presented herein. TCW assumes no duty to update any such forward-looking statements or any other information or opinions in this document.
Any information and
statistical date contained herein derived from third party sources are believed to be reliable, but TCW does not represent that they are accurate, and they should not be relied on as
such or be the basis for an investment decision. Copyright 2015 TCW.
2
. Foreword
The Mortgage Market Monitor draws from a variety of data sources to identify market moving trends in the first lien residential mortgage market. The
two main data sources are the First American CoreLogic LoanPerformance securitized loans database and the TCW Loan Level Database. The
following definitions will facilitate use of this report:
SECTOR
The sector definition is based upon the following distinctions:
•
Prime: FICO > 725 and Loan to Value (LTV) < 75% and No Negative Amortization
•
Alt-A: FICO between 675 and 725 or FICO > 725 and LTV >= 75% and No Negative Amortization
•
Option Arm: Any loan that allows Negative Amortization
•
Subprime: FICO < 675 and No Negative Amortization
SERIOUS DELINQUENCY
We define a serious delinquency as a loan that is: more than 60 days delinquent; in foreclosure; in bankruptcy; or classified as real estate owned
(REO). There are two different standards used in the mortgage industry to characterize a loan’s delinquency status.
The Office of Thrift Supervision
(OTS) defines a loan as “past due” when the borrower fails to make a second consecutive scheduled payment. The Mortgage Bankers Association
(MBA) defines a loan as “past due” when a scheduled payment is unpaid for 30 days or more. In certain situations (such as the loan due date on the
first of the month and the servicer reporting date on the last day of the month) a newly delinquent borrower can be flagged as “under 30” by the OTS
methodology and 30-59 days delinquent by the MBA methodology.
The MBA methodology is typically used for Prime loans and the OTS methodology
is typically used for Subprime loans. In this report we use the MBA methodology for all loans, making apples to apples comparison across sectors
possible.
ROLL RATES
Roll rates are displayed as what they imply for Serious Delinquencies, Voluntary Prepayments and Defaults. For example, if the one month roll rate
(aka transition rate) for Subprime loans from Current to Current is 92% then we hold that rate static and apply it to the Subprime delinquency
pipeline.
Likewise, we take the average roll rate from Current to 30 days delinquent, 30 to 30 days delinquent, 30 to Current, and all the remaining roll
pairs (63 in all) to project implied Serious Delinquencies, Voluntary Prepayments and Defaults for 12 months into the future. The accuracy of these
projections depends upon the assumption that the roll rates stay static over the next 12 months. We know they will not and, consequently, we take the
1 month average roll rate projection and compare it to the 3 month roll rate projection to see which way the most recent roll rates are trending.
3
.
CONSUMER CREDIT INFORMATION
Equifax, one of the three consumer credit companies, furnishes TCW with updated consumer credit information on all loans in our database on a
monthly basis. This detailed credit information gives us a current view of the borrower’s credit profile. The Vantage score is a score that summarizes
the consumer’s credit behavior, not unlike the FICO score. While FICO score distributions tend to be normal, Vantage score distributions on the
same consumers have much fatter tails.
In this report we show a weighted average Vantage score by sector, and we also take advantage of the
Vantage score’s strength in identifying consumer credit distress by looking at the tails.
CPR
Constant Prepayment Rate (CPR) is an annualization of the unscheduled monthly mortality rate of loan balance. To calculate this metric one
compares the balance of loans that left the pool of loans through default or voluntary payoff to the outstanding balance of the pool of loans in the
previous month. Distinguishing between loans that leave the pool with a loss and loans that leave the pool without a loss yields the Conditional
Default Rate (CDR) and the Constant Rate of Reduction (CRR), respectively.
These can be viewed as the two components of CPR.
LOSS SEVERITY
If a loan leaves a pool of loans and experiences a loss, then it will have a loss severity. The loss severity is calculated by dividing the total loss amount
by the unpaid principal balance of the loan at the time it becomes inactive.
MODIFICATION
A loan whose terms are changed by the servicer becomes a modified loan. Typical modifications include: rate reduction; capitalization of delinquent
interest, taxes and insurance; term extension; principal forbearance; and principal forgiveness.
We use a proprietary algorithm to determine which
loans receive capitalization modifications, principal forgiveness modifications and fixed rate loan interest rate modifications. We look to the
Loanperformance modification data for information on adjustable rate mortgage interest rate modifications as well as P&I modifications.
RECIDIVISM
A borrower whose loan was modified and subsequently falls back into delinquency and/or liquidates is a recidivist. To eliminate noise when we track
recidivism we let the modification season for six months.
Of those seasoned modified loans we determine what percentage is now seriously
delinquent.
LIQUIDATION TIMELINE
When a loan becomes delinquent and ultimately liquidates it can progress through three main stages: Pre-foreclosure delinquency; Foreclosure; and
REO. Each of these stages lasts a number of months. The length varies substantially by geographic region and servicer.
A geographic area with a
longer than average timeline might require a more formal court proceeding before title can be transferred to the servicer (Judicial states); it may be an
area that is experiencing capacity constraints in recording offices, or attorney networks; there may be an abundant supply of homes on the market
making it difficult to sell an REO; or the servicer may be understaffed and unable to attend to the various liquidation requirements of a loan in a timely
4
. manner. This report shows how servicers perform relative to one another in timeline management in California. We focus on one state to eliminate
the noise produced by these dynamics across states.
CASH FLOW VELOCITY
This metric is used to track a servicer’s ability to get payments from borrowers that are currently delinquent. It is defined as Total Principal and
Interest (P&I) paid by delinquent borrowers divided by Total Principal and Interest due from delinquent borrowers.
For example, assume there are two
borrowers being serviced by a servicer who are 60-89 days delinquent and both borrowers have P&I payments of $1,500. A servicer with the right
calling campaign and incentive structure for its loss mitigators may be able to get one of the two borrowers to pay $1,500 despite having already
missed two payments. This borrower would remain 60-89 days delinquent while the remaining borrower would roll into 90-119 days delinquent.
The
cash flow velocity for the month in this situation would be $1,500 / ($1,500 + $1,500) = 50%. The higher the cash flow velocity the more adept the
servicer is when dealing with delinquent borrowers.
SHORT SALE
In this report we define “Short Sale” as any loan that liquidates with a loss but never reaches the REO status. Short sales typically have lower severities
compared to REO sales.
Those servicers that successfully implement a short sale focused liquidation strategy relative to other servicers will likely have
lower severities.
ADVANCING
When a borrower misses a mortgage payment on a first lien mortgage the servicing contract obligates the servicer to make the interest and principal
payment for the borrower. This is called “advancing.” The servicer advances the mortgage payment to the certificate holders, expecting to be repaid at
some point in the future. The reimbursement requirement is fulfilled through collection of liquidation proceeds, late collections, and/or insurance
proceeds from the loan that has been advanced upon.
If the servicer believes that the advance is not recoverable, it is freed from the contractual
obligation to advance on the loan. Assuming the decision to stop advancing is legitimate; investors can gain insight into a servicer’s opinion on future
severities of loans on which it has stopped advancing. However, since the determination that advances will not be recoverable is largely subjective,
opportunity exists for servicers to save money (funding costs on advances).
SERVICING
The impact of servicing on a bond’s IRR is difficult to measure.
The two main contributors to this difficulty are: approximately one third of securitized
non-agency mortgages are serviced by more than one servicer; and recent industry consolidation in the servicing industry makes it difficult to identify
the current servicing platform/management team responsible for a bond. These two difficulties are avoided at TCW by calculating bond level servicing
performance. That is, the servicing level metrics displayed in this report are calculated at the bond level for all RMBS securities, thereby removing the
uncertainties described above.
This bond level analysis is supplemented by a broad, quantitative based opinion formed on servicers in the industry.
Factors influencing the rankings from highest weighted to lowest weighted include: Modifications as of 2010, Recidivism, Cash Flow Velocity,
Liquidation Timelines, and Modification Timeline, with weights of 40%, 20%, 15%, 15%, and 10%, respectively. While we arrived at these weightings
through scenario analysis, they are more last cash flow friendly and front pay unfriendly.
5
. HOME PRICES
Various home price indices have been constructed to gauge the change in home prices over time. In this report we focus on the Case Shiller 10 city
aggregate, and the FHFA Purchase only indices. Additionally, we include the Case Shiller futures contracts that trade on the CME to get the market’s
perspective on where home prices are heading in the next few years. The index values are all normalized to facilitate an apples-to-apples comparison
across indices.
DTI
Debt-to-income Ratio.
We track the debt-to-income ratio at origination for Freddie Mac loans at the loan level. The debt-to-income ratio “indicates
the sum of the borrower’s monthly debt payments, including monthly housing expenses, divided by the total monthly income used to qualify the
borrower, expressed as a percentage… This disclosure is subject to the widely varying standards originators use to verify borrowers assets and
liabilities.”
6
. Market Update
Similar to other risk assets, Non-Agency RMBS began the month in a difficult landscape as the same concerns that weighed on the market in January,
mainly those over oil and China, carried over to February. However, that did not stop one of the GSEs from putting out a bid list early in the month,
which consisted of eight bonds totaling 365mm and traded in line with expectations. Altogether, the first week saw a decent amount of supply that
reached almost 2bn, though precise color was limited and the number of line items not trading was high. Over the course of the second week,
heightened macro volatility and weakness dampened the motivation of accounts to sell, leading to the cancellation of several bid lists and a drop in
total volume to under 1.6bn.
Bonds that were kept by sellers continued to disproportionately outnumber those that traded due to a combination of
wider bid-ask spreads and lower levels of participation on lists. While subdued volumes persisted the following week, partly the result of a holiday,
sentiment began to shift as broader markets rebounded. Stocks and oil bounced from two year and twelve year lows, respectively.
Even though nonagency spreads didn’t necessarily tighten in sympathy, the overall tone felt better. As February month-end and the annual ABS conference (Feb 28 Mar 2) approached, it seemed like accounts were trying to take advantage of the improved environment and fit in as much selling as they could over
the last full week. The 2.3bn in supply, which included a 496mm GSE list consisting of seasoned subprime and Alt-A collateral, was the largest weekly
amount tallied so far this year and capped off February with a total of 7.2bn.
February was supposed to be the month in which the long awaited 8.5bn Countrywide settlement would finally be paid.
However, instead of receiving
a payout, investors were left with disappointment as Bank of New York Mellon (trustee of the 530 deals included in the settlement) filed a petition on
February 5 to the NY state court for judicial instruction regarding the distribution waterfall. There are varying opinions on the interpretation of the
pooling and servicing agreement (PSA) that would affect investors differently depending on their placement in the capital structure. As a result, the
trustee is seeking clarification on the proper distribution procedure for paying bondholders.
Meanwhile, with the final payment date delayed and
uncertain, the 8.5bn settlement has been deposited into an escrow account where investment proceeds will also be allocated to bondholders.
In risk sharing, Fannie Mae priced its first deal of the year on February 10, 945mm CAS 2016-C01, which also debuted first loss B tranches. The
transaction was downsized from an initial size of 949.5mm and priced wider than guidance - 195dm, 675dm and 1175dm for 1M1, 1M2, and 1B,
respectively, and 210dm and 695dm for higher LTV 2M1 and 2M2, respectively (2B was rescinded due to lack of support and interest).
Collateral Performance
7
. Changes in serious delinquencies were mixed in February. Prime delinquencies increased by 6 basis points to 6.81%; Alt-A delinquencies increased by
1 basis point to 15.77%; Option Arm delinquencies decreased by 6 basis points to 23.85% and Subprime delinquencies increased by 19 basis points
to 30.13%. Roll rates from current status to delinquency are holding stable near sector- level long-term averages.
Voluntary prepayments decreased across all sectors this month. Prime CRRs came in at 12.4%, down 356 basis points month-over-month; Alt-A
CRRs were 9.7%, down 134 basis points month-over-month; Option Arm CRRs were 4.5%, down 77 basis points month-over-month and Subprime
CRRs were 4.2%, down 68 basis points month-over-month.
CDRs also decreased across all sectors. Prime CDRs decreased by 37 basis points to
1.39%; Alt-A CDRs decreased by 25 basis points to 3.61%; Option Arm CDRs decreased by 75 basis points to 4.64% and Subprime CDRs decreased
by 86 basis points to 5.11%.
Case-Shiller futures continue to reflect a broad recovery in home prices, predicting home prices will rise three percent annually during the next four to
five years. Year-over-year, home prices are up 5.4% across Case-Shiller’s 20 major city index.
At the national level, changes in severities were mixed
again. At the state level, California Subprime severities increased to 53% this month. Florida Subprime severities increased to 87%.
New York
Subprime severities decreased to 88%; and Nevada Subprime severities decreased to 70%.
8
. Section A: Serious Delinquencies
9
. I.
Serious Delinquencies as % of Unpaid Principal Balance
10
. Securitized Mortgages:
Serious Delinquencies as % of Unpaid Principal Balance as of February 2016
60%
Prime
50%
Alt-A
Option Arm
40%
Subprime
30.13%
30%
23.85%
20%
15.8%
10%
6.812%
0%
Exhibited by TCW from CoreLogic LoanPerformance Data
11
. II. Foreclosure and REO as % of Unpaid Principal Balance
Exhibited by TCW from CoreLogic LoanPerformance Data
12
. Prime Securitized Mortgages:
Foreclosure and REO as % of Unpaid Principal Balance as of February 2016
5.00%
4.50%
4.00%
Prime FC
Prime REO
3.50%
3.00%
2.50%
2.74%
2.00%
1.50%
1.00%
0.5%
0.50%
0.00%
Exhibited by TCW from CoreLogic LoanPerformance Data
13
. Alt-A Securitized Mortgages:
Foreclosure and REO as % of Unpaid Principal Balance as of February 2016
12.0%
Alt-A FC
10.0%
Alt-A REO
8.0%
6.0%
6.3%
4.0%
1.4%
2.0%
0.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
14
. Option Arm Securitized Mortgages:
Foreclosure and REO as % of Unpaid Principal Balance as of February 2016
25.0%
Option Arm FC
20.0%
Option Arm REO
15.0%
10.0%
9.8%
5.0%
2.3%
0.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
15
. Subprime Securitized Mortgages:
Foreclosure and REO as % of Unpaid Principal Balance as of February 2016
20.0%
18.0%
16.0%
Subprime FC
Subprime REO
14.0%
12.0%
10.0%
10.6%
8.0%
6.0%
2.4%
4.0%
2.0%
0.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
16
. III. 12 months of Clean Delinquency History
17
. 100.0%
Percentage of outstanding loans with 12 month Clean DQ history as of February
2016
90.0%
86.4%
80.0%
72.1%
70.0%
62.0%
60.0%
50.0%
40.0%
Prime
45.7%
Alt-A
30.0%
20.0%
Option Arm
Subprime
10.0%
0.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
18
. 6.00%
Percentage of 12 month Clean DQ history loans rolling to 30 Days DQ as of February
2016
Prime
5.00%
Alt-A
Option Arm
Subprime
4.00%
3.00%
2.00%
1.9%
1.00%
0.95%
0.89%
0.51%
0.00%
Exhibited by TCW from CoreLogic LoanPerformance Data
19
. Percentage of 12 month Clean DQ history loans rolling to 60 days Delinquent over
2 Payment Periods as of February 2016
3.50%
Prime
3.00%
Alt-A
Option Arm
Subprime
2.50%
2.00%
1.50%
1.00%
0.50%
0.30%
0.20%
0.18%
0.08%
0.00%
Exhibited by TCW from CoreLogic LoanPerformance Data
20
. IV. Updated Consumer Credit Data
21
. FICO Score Migration
775
725
AltA
Prime
675
Subprime
OptArm
625
575
Exhibited by TCW from CoreLogic LoanPerformance and Equifax Data
22
. FICO less than 550 as a percentage of Unpaid Balance
50%
45%
AltA
40%
Prime
Subprime
35%
OptArm
30%
25%
20%
15%
10%
5%
0%
Exhibited by TCW from CoreLogic LoanPerformance and Equifax Data
23
. Section B: Defaults
24
. I.
CDR by Sector
25
. Securitized Mortgages:
Default Rates (CDR) as of February 2016
18%
16%
Prime
AltA
14%
OptArm
12%
Subprime
10%
8%
6%
5.11%
4.64%
4%
3.6%
1.39%
2%
0%
Exhibited by TCW from First American CoreLogic LoanPerformance Data
26
. II. CDR and Serious Delinquencies by Sector
27
. Securitized Mortgages:
Prime 60+ and Prime CDRs as of February 2016
12%
Prime CDR
10%
Prime 60+
8%
6.812%
6%
4%
1.39%
2%
0%
Exhibited by TCW from CoreLogic LoanPerformance Data
28
. Securitized Mortgages:
Alt-A 60+ and Alt-A CDRs as of February 2016
30%
Alt-A CDR
25%
Alt-A 60+
20%
15%
15.8%
10%
3.6%
5%
0%
Exhibited by TCW from CoreLogic LoanPerformance Data
29
. Securitized Mortgages:
Option Arm 60+ and Option Arm CDRs as of February 2016
50%
45%
Option Arm CDR
40%
Option Arm 60+
35%
30%
25%
23.85%
20%
15%
10%
4.64%
5%
0%
Exhibited by TCW from CoreLogic LoanPerformance Data
30
. Securitized Mortgages:
Subprime 60+ and Subprime CDRs as of February 2016
60%
Subprime CDR
50%
Subprime 60+
40%
30%
30.13%
20%
10%
5.11%
0%
Exhibited by TCW from CoreLogic LoanPerformance Data
31
. III. CDR by Delinquency Status
32
. Prime CDR Mix by Delinquency Status
Option Arm CDR Mix by Delinquency Status
100%
100%
80%
80%
60%
60%
40%
40%
20%
20%
0%
0%
C
3
6
9
B
F
R
C
3
6
9
B
F
R
Alt-A CDR Mix by Delinquency Status
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
Subprime CDR Mix by Delinquency Status
100%
80%
60%
40%
20%
0%
C
3
6
9
B
F
R
Exhibited by TCW from First American CoreLogic LoanPerformance Data
33
C
3
6
9
B
F
R
. Section C: Prepayments
34
. I.
Voluntary Prepayments by Sector
35
. Securitized Mortgages:
Voluntary Prepayment Rates (CRR) as of February 2016
35.0%
Prime
Alt-A
Option Arm
30.0%
Subprime
25.0%
20.0%
15.0%
12.4%
9.7%
10.0%
4.5%
5.0%
4.2%
0.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
36
. II. CPR Breakout by Sector
37
. Prime CPR
Option Arm CPR
30.0%
35.0%
30.0%
25.0%
20.0%
15.0%
10.0%
5.0%
0.0%
25.0%
20.0%
15.0%
10.0%
5.0%
0.0%
CRR
CDR
CRR
CDR
Alt-A CPR
Subprime CPR
25.0%
40.0%
20.0%
35.0%
30.0%
15.0%
25.0%
10.0%
20.0%
15.0%
5.0%
10.0%
5.0%
0.0%
0.0%
CRR
CDR
CRR
Exhibited by TCW from First American CoreLogic LoanPerformance Data
38
CDR
. III. Voluntary Prepayments by Delinquency Status
39
. Prime CRR Mix by Delinquency Status
100%
99%
98%
97%
96%
95%
94%
93%
Option Arm CRR Mix by Delinquency Status
100%
95%
90%
85%
80%
75%
70%
C
3
6
9
B
F
R
C
Alt-A CRR Mix by Delinquency Status
3
6
9
B
F
R
Subprime CRR Mix by Delinquency Status
100%
100%
99%
98%
97%
96%
95%
94%
93%
92%
91%
90%
95%
90%
85%
80%
75%
70%
C
3
6
9
B
F
R
Exhibited by TCW from First American CoreLogic LoanPerformance Data
40
C
3
6
9
B
F
R
. Section D: Loss Severity
41
. I.
Loss Severity by Sector
42
. Historical Loss Severity By Sector
90.0%
80.0%
70.0%
78.6%
Prime
Alt-A
Option Arm
Subprime
66.3%
61.5%
60.0%
50.0%
48.6%
40.0%
30.0%
20.0%
10.0%
0.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
43
. II. Loss Severity by State
44
. Prime Loss Severity by State
Option Arm Loss Severity by State
160%
140%
140%
120%
120%
100%
100%
80%
80%
60%
60%
20%
20%
0%
0%
1mo LossSeverity
3mo LossSeverity
IN
SC
MS
AL
CT
VT
ID
IL
NJ
FL
NY
MI
MA
MD
PA
OH
WI
KY
DC
RI
MN
NV
OK
MO
DE
NH
AZ
NC
LA
WA
TN
AR
CA
OR
VA
GA
TX
NM
ME
CO
UT
HI
KS
AK
40%
VA
RI
IN
ID
IA
WV
VT
AL
PA
ME
DE
KY
CT
WI
OH
MT
MO
FL
MI
NM
NJ
MD
IL
TN
OK
MA
NY
SC
WA
NV
KS
MN
OR
WY
NC
HI
AZ
GA
CA
AR
TX
CO
UT
40%
1mo LossSeverity
Alt-A Loss Severity by State
3mo LossSeverity
Subprime Loss Severity by State
120%
120%
100%
100%
80%
80%
60%
60%
40%
40%
0%
VT
ME
NJ
SD
RI
NY
IA
OH
CT
AR
MO
IL
FL
MS
PA
OK
WV
NE
IN
NM
DE
WI
KS
MD
MI
NH
LA
SC
MA
KY
TN
MN
ID
NV
AL
OR
NC
GA
HI
MT
WA
TX
VA
AZ
AK
DC
WY
CA
UT
CO
0%
1mo LossSeverity
3mo LossSeverity
Exhibited by TCW from First American CoreLogic LoanPerformance Data
45
ME
OH
CT
IA
IL
PA
NJ
RI
SD
NY
MI
VT
MS
IN
WI
FL
MO
OK
AR
MD
AL
WV
DE
SC
KY
NM
KS
NH
LA
NV
MN
ND
NC
GA
MA
TN
NE
WA
VA
TX
OR
ID
MT
AK
HI
AZ
CA
DC
WY
CO
UT
20%
20%
1mo LossSeverity
3mo LossSeverity
. Historical Loss Severity - California
Historical Loss Severity - New York
80.0%
120.0%
70.0%
100.0%
60.0%
53.2%
50.0%
51.0%
40.0%
30.0%
20.0%
10.0%
Prime
Alt-A
Option Arm
Subprime
80.0%
37.3%
85.2%
40.0%
20.0%
0.0%
0.0%
Historical Loss Severity - Florida
100.0%
90.0%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
88.3%
85.0%
74.3%
60.0%
24.9%
Prime
Alt-A
Option Arm
Subprime
Historical Loss Severity - Nevada
86.5%
81.6%
76.4%
65.9%
Prime
Alt-A
Option Arm
Subprime
Exhibited by TCW from First American CoreLogic LoanPerformance Data
46
90.0%
80.0%
70.0%
60.0%
50.0%
40.0%
30.0%
20.0%
10.0%
0.0%
70.3%
67.9%
61.7%
53.3%
Prime
Alt-A
Option Arm
Subprime
. III. Loss Severity by City
47
. Prime Loss Severity Across Top 10 Cities by UPB
Option Arm Loss Severity Across Top 10 Cities by UPB
100%
80%
60%
40%
20%
0%
100%
80%
60%
40%
20%
0%
1mo Loss Severity
3mo Loss Severity
1mo Loss Severity
Alt-A Loss Severity Across Top 10 Cities by UPB
3mo Loss Severity
Subprime Loss Severity Across Top 10 Cities by UPB
120%
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
100%
80%
60%
40%
20%
0%
1mo Loss Severity
3mo Loss Severity
1mo Loss Severity
Exhibited by TCW from CoreLogic LoanPerformance Data
48
3mo Loss Severity
. IV. Loss Severity by Unpaid Principal Balance
49
. Prime Loss Severity by Current Balance
140%
120%
100%
80%
60%
40%
20%
0%
Option Arm Loss Severity by Current Balance
300%
250%
200%
150%
100%
50%
0%
1Mo LossSeverity
3mo LossSeverity
1Mo LossSeverity
Alt-A Loss Severity by Current Balance
3mo LossSeverity
Subprime Loss Severity by Current Balance
160%
140%
120%
100%
80%
60%
40%
20%
0%
140%
120%
100%
80%
60%
40%
20%
0%
1Mo LossSeverity
3mo LossSeverity
Exhibited by TCW from First American CoreLogic LoanPerformance Data
50
1Mo LossSeverity
3Mo LossSeverity
. Section E: Servicing
51
. I.
Modifications
52
. Percent of Non-agency Securitized Loans Modified
by Modification Type
40%
35%
Total
Rate
Capitalization
Forgiveness
35.9%
30%
25%
20%
19.9%
15%
12.5%
12.0%
10%
5%
0%
Exhibited by TCW from CoreLogic LoanPerformance Data
53
. Percentage of Securitized Loans Modified by Sector
60%
51.6%
Prime
50%
AltA
Option Arm
Subprime
38.3%
40%
30%
24.6%
20%
10.0%
10%
0%
Exhibited by TCW from CoreLogic LoanPerformance Data
54
. Prime 6 Month Mod Volume as Percentage of UPB
Option Arm 6 Month Mod Volume as Percentage of
UPB
2%
5%
4%
3%
2%
1%
0%
2%
1%
1%
0%
Mod Volume Last 6m
3m Avg Mod Volume Last 6mo
Mod Volume Last 6m
3m Avg Mod Volume Last 6mo
Alt-A 6 Month Mod Volume as Percentage of UPB
Subprime 6 Month Mod Volume as Percentage of UPB
3%
3%
2%
2%
1%
1%
0%
5%
4%
3%
2%
1%
0%
Mod Volume Last 6m
3m Avg Mod Volume Last 6mo
Mod Volume Last 6m
Exhibited by TCW from CoreLogic LoanPerformance Data
55
3m Avg Mod Volume Last 6mo
. Prime 2010-2013 Cumulative Modifications as a
Percentage of UPB
Option Arm 2010-2013 Cumulative Modificaations as a
Percentage of UPB
12%
10%
8%
6%
4%
2%
0%
30.0%
25.0%
20.0%
15.0%
10.0%
5.0%
0.0%
2010+ Mod pct
2010+ Mod pct
3mo Avg 2010+ Mod Pct
3mo Avg 2010+ Mod Pct
Alt-A 2010-2013 Cumumulative Modifications as a
Percentage of UPB
Subprime 2010-2013 Cumulative Modifications as a
Percentage of UPB
30.0%
25.0%
20.0%
15.0%
10.0%
5.0%
0.0%
40.0%
30.0%
20.0%
10.0%
0.0%
2010+ Mod pct
2010+ Mod pct
3mo Avg 2010+ Mod Pct
Exhibited by TCW from CoreLogic LoanPerformance Data
56
3mo Avg 2010+ Mod Pct
. II. Recidivism
57
. Monthly Recidivism by Mod Vintage and Mod Age
90%
80%
70%
60%
50%
2013
2012
40%
2011
2010
30%
2009
2008
20%
2007
10%
0%
0
10
20
30
40
Exhibited by TCW from CoreLogic LoanPerformance Data
58
50
60
70
80
. Prime Recidivism Rate on 2010-2013 Modifications at 6
Months of Seasoning
Option Arm Recidivism Rate on 2010-2013
Modifications at 6 Months of Seasoning
25%
20%
15%
10%
5%
0%
15%
10%
5%
0%
Recidivism
Recidivism
3mo Avg Recidivism
3mo Avg Recidivism
Subprime Recidivism Rate on 2010-2013 Modifications
at 6 Months of Seasoning
Alt-A Recidivism Rate on 2010-2013 Modifications at 6
Months of Seasoning
18%
16%
14%
12%
10%
8%
6%
4%
2%
0%
25%
20%
15%
10%
5%
0%
Recidivism
Recidivism
3mo Avg Recidivism
Exhibited by TCW from CoreLogic LoanPerformance Data
59
3mo Avg Recidivism
. III. Liquidation Timeline
Exhibited by TCW from CoreLogic LoanPerformance Data
60
. National Average Liquidation Timeline (Months)
60.0
56.4
50.0
49.0
40.0
38.6
30.0
20.0
10.0
-
Combined
Judicial
Exhibited by TCW from CoreLogic LoanPerformance Data
61
NonJudicial
. Prime Avg # Months in DQ Prior to Modification
Option Arm Avg # Months in DQ Prior to
Modification
20.0
25.0
20.0
15.0
10.0
5.0
-
15.0
10.0
5.0
-
ModSpeed
3mo Avg ModSpeed
ModSpeed
Alt-A Avg # Months in DQ Prior to Modification
3mo Avg ModSpeed
Subprime Avg # Months in DQ Prior to Modification
25.0
25.0
20.0
20.0
15.0
15.0
10.0
10.0
5.0
5.0
-
-
ModSpeed
3mo Avg ModSpeed
ModSpeed
Exhibited by TCW from CoreLogic LoanPerformance Data
62
3mo Avg ModSpeed
. IV. Cash Flow Velocity
63
. Securitized Mortgages:
Cashflow Velocity (P&I Paid / P&I Due) on Delinquent Loans as of February 2016
60.0%
50.0%
40.0%
30.0%
20.0%
Prime
10.0%
Alt-A
Option Arm
Subprime
0.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
64
. Servicer Level Cashflow Velocity on DQ Prime
Loans
Servicer Level Cashflow Velocity on DQ Option Arm
Loans
120%
100%
80%
60%
40%
20%
0%
80%
60%
40%
20%
0%
1mo Cashflow Velocity
1mo Cashflow Velocity
3mo Cashflow Velocity
3mo Cashflow Velocity
Servicer Level Cashflow Velocity on DQ Subprime
Loans
Servicer Level Cashflow Velocity on DQ Alt-A Loans
70%
60%
50%
40%
30%
20%
10%
0%
80%
70%
60%
50%
40%
30%
20%
10%
0%
1mo Cashflow Velocity
3mo Cashflow Velocity
1mo Cashflow Velocity
Exhibited by TCW from CoreLogic LoanPerformance Data
65
3mo Cashflow Velocity
. V. Short Sales
66
. Prime Short Sales as % of Total Defaults
Option Arm Short Sales as % of Total Defaults
100%
100%
80%
80%
60%
60%
40%
40%
20%
20%
0%
0%
Short Sales
Short Sales
REO
REO
Subprime Short Sales as % of Total Defaults
Alt-A Short Sales as % of Total Defaults
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
100%
90%
80%
70%
60%
50%
40%
30%
20%
10%
0%
Short Sales
REO
Exhibited by TCW from First American CoreLogic LoanPerformance Data
67
Short Sales
REO
. Percentage Prime Defaults Liquidated via Short
Sale by Servicer
70%
60%
50%
40%
30%
20%
10%
0%
Percentage Option Arm Defaults Liquidated via
Short Sale by Servicer
60%
50%
40%
30%
20%
10%
0%
1mo Short Sales
1mo Short Sales
3mo Short Sales
Percentage Alt-A Defaults Liquidated via Short Sale
by Servicer
80%
70%
60%
50%
40%
30%
20%
10%
0%
Percentage Subprime Defaults Liquidated via Short
Sale by Servicer
60%
50%
40%
30%
20%
10%
0%
1mo Short Sales
1mo Short Sales
3mo Short Sales
Exhibited by TCW from First American CoreLogic LoanPerformance Data
68
3mo Short Sales
3mo Short Sales
. VI. California Severity by Servicer
69
. Prime Average CA Severity by Servicer
Option Arm Average CA Severity by Servicer
45%
40%
35%
30%
25%
20%
15%
10%
5%
0%
80%
70%
60%
50%
40%
30%
20%
10%
0%
1mo Avg Severity
1mo Avg Severity
3mo Avg Severity
3mo Avg Severity
Subprime Average CA Severity by Servicer
Alt-A Average CA Severity by Servicer
70%
60%
50%
40%
30%
20%
10%
0%
60%
50%
40%
30%
20%
10%
0%
1mo Avg Severity
1mo Avg Severity
3mo Avg Severity
Exhibited by TCW from CoreLogic LoanPerformance Data
70
3mo Avg Severity
. VII. Advancing
71
. Securitized Mortgages:
% 60+ Loans No Longer Advanced Upon as of February 2016
50.0%
45.0%
Subprime
OptArm
40.0%
AltA
Prime
35.0%
30.0%
25.0%
20.0%
15.0%
10.0%
5.0%
0.0%
-5.0%
Exhibited by TCW from CoreLogic LoanPerformance Data
72
. Prime Percentage 60+ Not Advanced Upon by Servicer
Option Arm Percentage 60+ Not Advanced Upon by
Servicer
70%
60%
50%
40%
30%
20%
10%
0%
100%
80%
60%
40%
20%
0%
1mo % 60+ No Advance
3mo % 60+ No Advance
3mo % 60+ No Advance
1mo % 60+ No Advance
Subprime Percentage 60+ Not Advanced Upon by
Servicer
Alt-A Percentage 60+ Not Advanced Upon by Servicer
80%
70%
60%
50%
40%
30%
20%
10%
0%
70%
60%
50%
40%
30%
20%
10%
0%
3mo % 60+ No Advance
1mo % 60+ No Advance
1mo % 60+ No Advance
Exhibited by TCW from CoreLogic LoanPerformance Data
73
3mo % 60+ No Advance
. Section F: Origination Trends
74
. I.
Freddie Mac New Origination by FICO Band
75
. Origination Volume by FICO Band
100%
> 730
90%
680-730
< 680
80%
70%
60%
50%
40%
30%
20%
10%
0%
Exhibited by TCW from LoanLevel Database
76
. II. Freddie Mac New Origination by DTI
77
. Debt to Income Ratio by FICO Bands
43%
41%
39%
37%
35%
33%
31%
29%
> 730
27%
680-730
< 680
25%
Exhibited by TCW from LoanLevel Database
78
. III. Freddie Mac New Origination in Limited Doc Loans
79
. Percent Origination Volume in Limited Doc Loans
25%
20%
15%
10%
5%
0%
Limited Documentation
Exhibited by TCW from LoanLevel Database
80
. IV. Freddie Mac New Origination in Jumbo Conforming Loans
81
. Percentage Origination Volume in Jumbo Conforming Loans
12.0%
10.0%
8.0%
6.0%
4.0%
2.0%
0.0%
Jumbo Conforming
Exhibited by TCW from LoanLevel Database
82
. V. Freddie Mac New Origination in Loans with LTV > 100%
83
. Percentage Origination Volume into > 100 LTV Loans
4.5%
4.0%
3.5%
3.0%
2.5%
2.0%
1.5%
1.0%
0.5%
0.0%
LTV > 100
Exhibited by TCW from LoanLevel Database
84
. Section G: Home Prices
85
. I.
Home Price Indices
86
. National Home Price Indices
250
FHFA Purchase
230
Case Shiller 10 City
210
Case Shiller 10 City
190
170
150
130
110
90
70
50
Exhibited by TCW from S&P, and FHFA Data
87
. II. Case Shiller Summary
88
. Geographic Area
YoY
Peak to
Now
Peak to
Trough
Trough
to Now
Months
since
peak
Months
since
trough
Atlanta
5.7%
-8%
-36%
44%
105
49
Boston
4.3%
0%
-20%
25%
127
85
Charlotte
3.9%
0%
-20%
25%
104
50
Chicago
2.7%
-23%
-39%
26%
115
49
Cleveland
4.1%
-12%
-24%
15%
117
50
Dallas
8.4%
24%
-11%
39%
106
86
Denver
8.5%
24%
-14%
45%
116
86
Detroit
6.9%
-18%
-49%
61%
124
60
Los Angeles
5.7%
-12%
-42%
51%
115
83
Las Vegas
5.8%
-38%
-61%
60%
116
49
Miami
5.8%
-27%
-51%
50%
112
60
Minneapolis
5.0%
-14%
-38%
39%
115
61
New York
3.2%
-16%
-27%
14%
118
49
Phoenix
6.1%
-31%
-56%
57%
118
55
Portland
10.7%
2%
-31%
47%
105
49
San Diego
5.9%
-13%
-42%
51%
125
84
Seattle
9.6%
-3%
-32%
42%
105
50
San Francisco
8.8%
0%
-46%
85%
119
85
Tampa
7.0%
-26%
-47%
41%
117
50
Washington DC
2.2%
-16%
-34%
27%
119
85
10 City Aggregate
4.7%
-13%
-35%
35%
118
49
20 City Aggregate
5.4%
-12%
-34%
34%
117
49
Exhibited by TCW from S&P, and FHFA Data
89
.