| Class | Size ($MM) | % of Pool | Enhancement | WAL | Coupon | Spread | Legal Final | S&P | Moody's |
|---|---|---|---|---|---|---|---|---|---|
| Class A-1 | 103.0 | 11.0% | 10.70% | 0.20 | 4.08% | +20 I-curve | 2026-12-10 | A-1+ | P-1 |
| Class A-2 | 290.7 | 31.1% | 10.70% | 1.02 | 4.19% | +57 I-curve | 2029-03-12 | AAA | Aaa |
| Class A-3 | 290.7 | 31.1% | 10.70% | 2.41 | 4.14% | +60 I-curve | 2030-12-10 | AAA | Aaa |
| Class A-4 | 155.0 | 16.6% | 10.70% | 3.79 | 4.25% | +67 I-curve | 2031-11-10 | AAA | Aaa |
| Class B | 36.9 | 3.9% | 6.75% | 4.61 | 4.59% | +97 I-curve | 2032-01-12 | AA | Aa2 |
| Class C | 35.0 | 3.7% | 3.00% | 5.05 | 5.04% | +140 I-curve | 2032-04-12 | A | A3 |
| Class D | 23.4 | 2.5% | 0.50% | 5.44 | 5.62% | +195 I-curve | 2033-11-10 | BBB | Baa3 |
| N | 20.6 | 2.2% | — | 0.43 | 5.46% | +170 I-curve | — | — | — |
Enhancement: subordinate notes, overcollateralization and reserve beneath the class, as a share of the pool net of any yield supplement (the adjusted pool, as the issuers and rating agencies measure it); the Class A notes share losses pari passu, so each carries the same figure. Spread: basis points over the benchmark named beside it, from the pricing term sheet — the interpolated curve for fixed-rate classes, 30-day average SOFR for floaters; the two are not comparable. A class marked retained was kept by the depositor, as the prospectus states.
| Sponsor | Carvana, LLC |
|---|---|
| Servicer | Bridgecrest Credit Company, LLC |
| Depositor / Transferor | Carvana Receivables Depositor LLC |
| Indenture Trustee | Computershare Trust Company, N.A |
| Owner Trustee | BNY Mellon Trust of Delaware |
| Asset Rep. Reviewer | Clayton Fixed Income Services LLC |
| Underwriters | Wells Fargo Securities, BNP Paribas Securities, Deutsche Bank Securities, Barclays Capital, Citigroup Global Markets |
| CRVNA 2025-P4 | CRVNA 2025-P3 | CRVNA 2025-P2 | CRVNA 2025-P1 | CRVNA 2024-P4 | CRVNA 2024-P3 | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2025-11-25 | 2025-09-23 | 2025-06-17 | 2025-03-17 | 2024-12-17 | 2024-09-17 | 424B5 |
| Pool balance | $934.7MM | $1,011.7MM | $650.3MM | $602.8MM | $625.1MM | $638.7MM | 424B5 |
| WA Credit Score | 708+7 | 702 | 701 | 702 | 701 | 701 | 424B5 |
| WA APR | 11.24%−1.84pp | 12.11% | 12.80% | 14.06% | 13.08% | 13.69% | 424B5 |
| WA original term mo | 70.0−3.0 | 73.0 mo | 73.0 mo | 73.0 mo | 71.0 mo | 72.0 mo | 424B5 |
| % new vehicles | — | — | — | — | — | — | 424B5 |
| Geo top-3 | TX 10.1% CA 7.7% FL 6.3% | TX 10.4% CA 7.7% FL 5.7% | TX 10.8% CA 8.0% FL 6.2% | TX 11.7% CA 8.3% FL 7.2% | TX 10.1% CA 9.1% FL 7.1% | TX 10.9% CA 8.2% GA 6.6% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 10.70%+2.70pp | 9.90% | 10.65% | 7.00% | 8.00% | 8.00% | calc |
| Enhancement, target | 11.20% | 10.10% | 10.85% | 7.20% | 8.20% | 8.20% | calc |
| Subordinate notes | 10.2%+2.7pp | 9.4% | 10.1% | 6.5% | 7.5% | 7.5% | calc |
| OC (initial) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 424B5 |
| OC target | 0.50% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 424B5 |
| OC floor | 0.50% | 0.20% | 0.20% | 0.20% | 0.20% | 0.20% | 424B5 |
| Reserve account | 0.50% | 0.50% | 0.50% | 0.50% | 0.50% | 0.50% | 424B5 |
| YSOC | n.a. | n.a. | n.a. | n.a. | n.a. | n.a. | 424B5 |
| Pricing | |||||||
| AAA spread | +60 bps0bps A-3 · 2.4y | +58 bps A-3 · 2.5y | +60 bps A-3 · 2.4y | +65 bps A-3 · 2.4y | +55 bps A-3 · 2.4y | +75 bps A-3 · 2.4y | FWP |
| Terms | |||||||
| Tranches | 8 | 8 | 8 | 8 | 8 | 8 | FWP |
Enhancement: subordinate notes, overcollateralization and the reserve account as a share of the cutoff-date pool — the losses the pool can absorb before the AAA term notes are touched. AAA spread: the pricing spread over the interpolated curve for the fixed-rate AAA class whose weighted-average life is nearest two years, with that class and its WAL shown; floating-rate classes are never used. Source: 424B5 = final prospectus, FWP = pricing term sheet, calc = derived from the above. Deltas are against the peer median; green means more protection, or a cheaper price for it, for the noteholder.
OC shown net of any yield-supplement overcollateralization (YSOC); YSOC is a yield mechanism for subvented low-APR pools and is reported separately. OC target is a % of the pool balance — current (amortizing) for greater-of/sum-of structures, original (cut-off) for flat structures; OC floor is a % of the original pool balance.
| CRVNA 2025-P4 | EARTS 2025-3 | WOSAT 2025-A | CAOT 2024-1 | Source | |
|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||
| Closing date | 2025-11-25 | 2025-10-22 | 2025-09-24 | 2024-01-24 | 424B5 |
| Pool balance | $934.7MM | $367.1MM | $835.7MM | $1,565.7MM | 424B5 |
| WA Credit Score | 708+38 | 670 | 650 | 719 | 424B5 |
| WA APR | 11.24%+0.34pp | 17.20% | 10.75% | 10.90% | 424B5 |
| WA original term mo | 70.0−4.5 | 77.0 mo | 74.5 mo | 65.4 mo | 424B5 |
| % new vehicles | — | — | 94.0% | 0.0% | 424B5 |
| Geo top-3 | TX 10.1% CA 7.7% FL 6.3% | TX 23.1% FL 9.0% CA 8.7% | FL 57.3% GA 18.5% AL 10.0% | CA 16.4% TX 11.3% FL 8.1% | 424B5 |
| Enhancement beneath the AAA term notes | |||||
| Enhancement, initial | 10.70%−10.05pp | 33.90% | 20.75% | 9.25% | calc |
| Enhancement, target | 11.20% | 38.10% | 23.25% | 9.25% | calc |
| Subordinate notes | 10.2%−0.8pp | 30.1% | 11.0% | 8.0% | calc |
| OC (initial) | 0.00% | 2.80% | 9.25% | 1.00% | 424B5 |
| OC target | 0.50% | 7.00% | 11.75% | 1.00% | 424B5 |
| OC floor | 0.50% | 1.50% | 1.00% | 1.00% | 424B5 |
| Reserve account | 0.50% | 1.00% | 0.50% | 0.25% | 424B5 |
| YSOC | n.a. | n.a. | — | n.a. | 424B5 |
| Pricing | |||||
| AAA spread | +60 bps−12bps A-3 · 2.4y | +72 bps A-3 · 2.3y | +60 bps A-2a · 1.4y | +75 bps A-3 · 2.6y | FWP |
| Terms | |||||
| Tranches | 8 | 7 | 6 | 8 | FWP |
Enhancement: subordinate notes, overcollateralization and the reserve account as a share of the cutoff-date pool — the losses the pool can absorb before the AAA term notes are touched. AAA spread: the pricing spread over the interpolated curve for the fixed-rate AAA class whose weighted-average life is nearest two years, with that class and its WAL shown; floating-rate classes are never used. Source: 424B5 = final prospectus, FWP = pricing term sheet, calc = derived from the above. Deltas are against the peer median; green means more protection, or a cheaper price for it, for the noteholder.
OC shown net of any yield-supplement overcollateralization (YSOC); YSOC is a yield mechanism for subvented low-APR pools and is reported separately. OC target is a % of the pool balance — current (amortizing) for greater-of/sum-of structures, original (cut-off) for flat structures; OC floor is a % of the original pool balance.
Anchor expectations in empirical base rates from the sponsor's prior series and FICO-tier peer set.
No performance data available for this issuer.
Interactive view: Performance ↗