| Class | Size ($MM) | % of Pool | Enhancement | WAL | Coupon | Spread | Legal Final | S&P | Fitch |
|---|---|---|---|---|---|---|---|---|---|
| Class A-1 | 120.3 | 11.4% | 11.20% | 0.21 | 3.93% | +25 I-curve | 2027-03-01 | A-1+ | F1+ |
| Class A-2 | 309.0 | 29.4% | 11.20% | 1.00 | 4.10% | +58 I-curve | 2029-06-01 | AAA | AAA |
| Class A-3 | 309.0 | 29.4% | 11.20% | 2.30 | 4.26% | +71 I-curve | 2031-02-01 | AAA | AAA |
| Class A-4 | 200.0 | 19.0% | 11.20% | 3.67 | 4.35% | +74 I-curve | 2032-07-01 | AAA | AAA |
| Class B | 43.1 | 4.1% | 7.10% | 4.57 | 4.76% | +110 I-curve | 2032-07-01 | AA | AA |
| Class C | 47.3 | 4.5% | 2.60% | 5.07 | 5.28% | +160 I-curve | 2032-08-01 | A | A |
| Class D | 22.1 | 2.1% | 0.50% | 5.47 | 5.67% | +195 I-curve | 2034-03-01 | BBB | BBB |
| Class N | 20.8 | 2.0% | — | — | 5.39% | +180 I-curve | 2034-03-01 | — | — |
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 | BNP Paribas Securities, Barclays Capital, Deutsche Bank Securities, Wells Fargo Securities, Citigroup Global Markets |
| CRVNA 2026-P1 | CRVNA 2025-P4 | CRVNA 2025-P3 | CRVNA 2025-P2 | CRVNA 2025-P1 | CRVNA 2024-P4 | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2026-03-17 | 2025-11-25 | 2025-09-23 | 2025-06-17 | 2025-03-17 | 2024-12-17 | 424B5 |
| Pool balance | $1,050.7MM | $934.7MM | $1,011.7MM | $650.3MM | $602.8MM | $625.1MM | 424B5 |
| WA Credit Score | 713+11 | 708 | 702 | 701 | 702 | 701 | 424B5 |
| WA APR | 10.67%−2.13pp | 11.24% | 12.11% | 12.80% | 14.06% | 13.08% | 424B5 |
| WA original term mo | 75.0+2.0 | 70.0 mo | 73.0 mo | 73.0 mo | 73.0 mo | 71.0 mo | 424B5 |
| % new vehicles | 2.7% | — | — | — | — | — | 424B5 |
| Geo top-3 | TX 10.2% CA 8.5% FL 6.7% | 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% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 11.20%+1.30pp | 10.70% | 9.90% | 10.65% | 7.00% | 8.00% | calc |
| Enhancement, target | 11.60% | 11.20% | 10.10% | 10.85% | 7.20% | 8.20% | calc |
| Subordinate notes | 10.7%+1.3pp | 10.2% | 9.4% | 10.1% | 6.5% | 7.5% | calc |
| OC (initial) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 424B5 |
| OC target | 0.40% | 0.50% | 0.20% | 0.20% | 0.20% | 0.20% | 424B5 |
| OC floor | 0.40% | 0.50% | 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 | +71 bps+11bps A-3 · 2.3y | +60 bps 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 | 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 2026-P1 | EARTS 2025-3 | WOSAT 2025-A | CAOT 2024-1 | Source | |
|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||
| Closing date | 2026-03-17 | 2025-10-22 | 2025-09-24 | 2024-01-24 | 424B5 |
| Pool balance | $1,050.7MM | $367.1MM | $835.7MM | $1,565.7MM | 424B5 |
| WA Credit Score | 713+43 | 670 | 650 | 719 | 424B5 |
| WA APR | 10.67%−0.23pp | 17.20% | 10.75% | 10.90% | 424B5 |
| WA original term mo | 75.0+0.5 | 77.0 mo | 74.5 mo | 65.4 mo | 424B5 |
| % new vehicles | 2.7% | — | 94.0% | 0.0% | 424B5 |
| Geo top-3 | TX 10.2% CA 8.5% FL 6.7% | 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 | 11.20%−9.55pp | 33.90% | 20.75% | 9.25% | calc |
| Enhancement, target | 11.60% | 38.10% | 23.25% | 9.25% | calc |
| Subordinate notes | 10.7%−0.3pp | 30.1% | 11.0% | 8.0% | calc |
| OC (initial) | 0.00% | 2.80% | 9.25% | 1.00% | 424B5 |
| OC target | 0.40% | 7.00% | 11.75% | 1.00% | 424B5 |
| OC floor | 0.40% | 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 | +71 bps−1bps A-3 · 2.3y | +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 ↗