Fitch Downgrades 2 Below Investment-Grade Classes of CSFB 2004-C2

NEW YORK--()--Fitch Ratings has downgraded two and affirmed 13 classes of Credit Suisse First Boston Mortgage Securities Corp., commercial mortgage pass-through certificates, series 2004-C2 (CSFB 2004-C2). A detailed list of rating actions follows at the end of this press release.

KEY RATING DRIVERS

Fitch modeled losses of 1.9% of the remaining pool; modeled losses of the original pool are 2.5%, including losses already incurred to date. Fitch has designated 30 loans (34.1%) as Fitch Loans of Concern, including one specially serviced asset (0.4%) classified as greater than 90 days delinquent. Approximately 24% of the pool is schedule to mature in 2013 and 65% in 2014.

As of the April 2013 distribution date, the pool's certificate balance has been reduced by 30.2% to $674.6 million from $966.8 million. The pool has experienced $11.5 million (1.2%) in realized losses and $280.7 million (29%) in paydowns since issuance. According to servicer reporting, 15 loans (29%) have been defeased. Interest shortfalls are currently affecting classes O and P.

RATING SENSITIVITIES

The ratings on the remaining investment-grade classes are expected to remain stable. The Negative Outlooks on classes H, J and K reflect the smaller-than-average class sizes, as well as the concentration of upcoming loan maturities over the next 12 to 18 months, which make these bonds susceptible to downgrade should loans not refinance or if losses exceed Fitch expectations. The distressed classes are subject to further rating actions as losses are realized.

The one specially serviced loan (0.4%) is secured by a 16,800 square foot retail property located in Puyallup, WA, which is 35 miles south of Seattle. The loan was transferred back to special servicing in February 2013 due to payment default. The loan had previously been in special servicing in 2009 for payment default, but was brought current in early 2011 and returned to the master servicer in mid-2012. The borrower requested for a short-term forbearance due to cash flow problems, but has not been responsive to communication attempts by the special servicer. The special servicer is pursuing foreclosure at this time.

The largest contributor to Fitch modeled losses is a loan (0.9%) secured by 174-unit multifamily property located in Phoenix, AZ. Property cash flow has deteriorated since issuance due to a decrease in overall effective gross income and an increase in operating expenses. As of year-end 2012, the debt service coverage ratio, on a net operating income basis, was 1.01x compared to 1.25x at issuance.

Fitch has downgraded the following classes as indicated:

--$10.9 million class H to 'BBsf' from 'BB+sf'; Outlook Negative;

--$6 million class J to 'Bsf' from 'BB-sf'; Outlook Negative.

Fitch has affirmed the following classes and revised Rating Outlooks as indicated:

--$22.1 million class A-1 at 'AAAsf'; Outlook Stable;

--$138.3 million class A-1-A at 'AAAsf'; Outlook Stable;

--$392.8 million class A-2 at 'AAAsf'; Outlook Stable;

--$26.6 million class B at 'AAAsf'; Outlook Stable;

--$10.9 million class C at 'AAsf'; Outlook to Stable from Positive;

--$20.5 million class D at 'Asf'; Outlook to Stable from Positive;

--$9.7 million class E at 'A-sf'; Outlook Stable;

--$9.7 million class F at 'BBB+sf'; Outlook Stable;

--$9.7 million class G at 'BBBsf'; Outlook Stable;

--$3.6 million class K at 'Bsf'; Outlook Negative;

--$3.6 million class L at 'CCCsf'; RE 90%;

--$2.4 million class N at 'CCsf'; RE 0%;

--$1.2 million class O at 'Csf'; RE 0%.

Fitch does not rate the class M and P certificates. Fitch had previously withdrawn the rating on the interest-only class A-X and A-SP certificates.

Additional information on Fitch's criteria for analyzing U.S. CMBS transactions is available in the Dec. 18, 2012 report, 'U.S. Fixed-Rate Multiborrower CMBS Surveillance and Re-REMIC Criteria', which is available at 'www.fitchratings.com' under the following headers:

Structured Finance >> CMBS >> Criteria Reports

Additional information is available at 'www.fitchratings.com'.

Applicable Criteria and Related Research:

--'Global Structured Finance Rating Criteria' (June 6, 2012);

--'U.S. Fixed-Rate Multiborrower CMBS Surveillance and Re-REMIC Criteria' (Dec. 18, 2012).

Applicable Criteria and Related Research

Global Structured Finance Rating Criteria

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=679923

U.S. Fixed-Rate Multiborrower CMBS Surveillance and Re-REMIC Criteria

http://www.fitchratings.com/creditdesk/reports/report_frame.cfm?rpt_id=696969

Additional Disclosure

Solicitation Status

http://www.fitchratings.com/gws/en/disclosure/solicitation?pr_id=790187

ALL FITCH CREDIT RATINGS ARE SUBJECT TO CERTAIN LIMITATIONS AND DISCLAIMERS. PLEASE READ THESE LIMITATIONS AND DISCLAIMERS BY FOLLOWING THIS LINK: HTTP://FITCHRATINGS.COM/UNDERSTANDINGCREDITRATINGS. IN ADDITION, RATING DEFINITIONS AND THE TERMS OF USE OF SUCH RATINGS ARE AVAILABLE ON THE AGENCY'S PUBLIC WEBSITE 'WWW.FITCHRATINGS.COM'. PUBLISHED RATINGS, CRITERIA AND METHODOLOGIES ARE AVAILABLE FROM THIS SITE AT ALL TIMES. FITCH'S CODE OF CONDUCT, CONFIDENTIALITY, CONFLICTS OF INTEREST, AFFILIATE FIREWALL, COMPLIANCE AND OTHER RELEVANT POLICIES AND PROCEDURES ARE ALSO AVAILABLE FROM THE 'CODE OF CONDUCT' SECTION OF THIS SITE. FITCH MAY HAVE PROVIDED ANOTHER PERMISSIBLE SERVICE TO THE RATED ENTITY OR ITS RELATED THIRD PARTIES. DETAILS OF THIS SERVICE FOR RATINGS FOR WHICH THE LEAD ANALYST IS BASED IN AN EU-REGISTERED ENTITY CAN BE FOUND ON THE ENTITY SUMMARY PAGE FOR THIS ISSUER ON THE FITCH WEBSITE.

Contacts

Fitch Ratings
Melissa Che, +1-212-908-9107
Director
Fitch, Inc.
One State Street Plaza
New York, NY 10004
or
Committee Chairperson
Mary MacNeill, +1-212-908-0785
Managing Director
or
Media Relations
Sandro Scenga, +1-212-908-0278 (New York)
sandro.scenga@fitchratings.com

Contacts

Fitch Ratings
Melissa Che, +1-212-908-9107
Director
Fitch, Inc.
One State Street Plaza
New York, NY 10004
or
Committee Chairperson
Mary MacNeill, +1-212-908-0785
Managing Director
or
Media Relations
Sandro Scenga, +1-212-908-0278 (New York)
sandro.scenga@fitchratings.com