| Class | Size ($MM) | % of Pool | Enhancement | WAL | Coupon | Spread | Legal Final | Moody's | Fitch |
|---|---|---|---|---|---|---|---|---|---|
| Class A-1 | 181.6 | 8.1% | 42.60% | 0.11 | — | — | 2026-01-15 | P-1 | F1+ |
| Class A-2 | 674.7 | 30.0% | 42.60% | 0.59 | 4.76% | +53 I-curve | 2027-08-15 | Aaa | AAA |
| Class A-3 | 456.9 | 20.3% | 42.60% | 1.56 | 4.74% | +55 I-curve | 2029-01-15 | Aaa | AAA |
| Class B | 254.1 | 11.3% | 31.30% | 2.36 | 4.88% | +63 I-curve | 2031-03-15 | Aaa | AA |
| Class C | 213.6 | 9.5% | 21.80% | 2.97 | 5.04% | +75 I-curve | 2031-03-15 | Aa2 | A |
| Class D | 248.5 | 11.1% | 10.75% | 3.72 | 5.43% | +110 I-curve | 2031-03-15 | Baa3 | BBB |
| Class Eretained | 103.4 | 4.6% | 6.15% | 4.42 | — | — | 2032-05-15 | NR | BB |
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.
Split-rated at the AAA level: Class B (Moody's Aaa / Fitch AA). Per the convention that all rating agencies must concur, this tranche is treated as the lower rating and not counted as an AAA term note.
| Sponsor | Santander Consumer USA Inc. |
|---|---|
| Servicer | Santander Bank, N.A. |
| Depositor / Transferor | Santander Drive Auto Receivables LLC |
| Indenture Trustee | Wilmington Trust, National Association (“ |
| Owner Trustee | Citicorp Trust Delaware, National Association |
| Asset Rep. Reviewer | Clayton Fixed Income Services LLC |
| Underwriters | RBC Capital Markets, Deutsche Bank Securities, CastleOak Securities |
| SDART 2025-1 | SDART 2024-5 | SDART 2024-4 | SDART 2024-3 | SDART 2024-2 | SDART 2024-1 | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2025-01-22 | 2024-10-29 | 2024-08-21 | 2024-06-20 | 2024-04-24 | 2024-01-18 | 424B5 |
| Pool balance | $2,248.8MM | $1,878.4MM | $1,989.0MM | $1,960.1MM | $1,768.8MM | $1,609.6MM | 424B5 |
| WA Credit Score | 605−1 | 604 | 604 | 606 | 606 | 606 | 424B5 |
| WA APR | 18.06%−0.46pp | 17.71% | 18.57% | 18.54% | 18.38% | 18.52% | 424B5 |
| WA original term mo | 71.6+0.3 | 72.0 mo | 71.3 mo | 71.2 mo | 71.0 mo | 71.8 mo | 424B5 |
| % new vehicles | 30.7% | 29.2% | 30.4% | 28.0% | 30.4% | 31.1% | 424B5 |
| Geo top-3 | TX 17.2% CA 10.7% FL 8.2% | TX 17.8% FL 10.0% CA 9.9% | TX 15.9% FL 11.8% CA 8.9% | TX 15.8% FL 13.4% CA 8.6% | TX 16.8% FL 12.9% CA 8.0% | TX 14.4% FL 11.2% CA 8.9% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 42.60%+0.20pp | 43.00% | 41.65% | 42.40% | 42.25% | 42.45% | calc |
| Enhancement, target | 47.60% | 47.25% | 46.65% | 47.40% | 47.85% | 48.15% | calc |
| Subordinate notes | 36.4%+4.2pp | 32.5% | 31.7% | 32.4% | 32.3% | 31.9% | calc |
| OC (initial) | 5.15% | 9.50% | 8.95% | 9.00% | 9.00% | 9.50% | 424B5 |
| OC target | 10.15% | 13.75% | 13.95% | 14.00% | 14.60% | 15.20% | 424B5 |
| OC floor | 2.00% | 2.00% | 2.00% | 2.00% | 2.00% | 2.00% | 424B5 |
| Reserve account | 1.00% | 1.00% | 1.00% | 1.00% | 1.00% | 1.00% | 424B5 |
| YSOC | n.a. | n.a. | n.a. | n.a. | n.a. | n.a. | 424B5 |
| Pricing | |||||||
| AAA spread | +55 bps−25bps A-3 · 1.6y | +63 bps A-3 · 1.5y | +80 bps A-3 · 1.8y | +80 bps A-3 · 1.7y | +70 bps A-3 · 1.8y | +90 bps A-3 · 1.8y | FWP |
| Terms | |||||||
| Tranches | 7 | 6 | 6 | 6 | 6 | 6 | 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.
| SDART 2025-1 | EART 2024-5 | DRIVE 2024-2 | CMXS 2024-A | Source | |
|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||
| Closing date | 2025-01-22 | 2024-09-30 | 2024-09-25 | 2024-06-26 | 424B5 |
| Pool balance | $2,248.8MM | $976.3MM | $2,191.8MM | $666.7MM | 424B5 |
| WA Credit Score | 605+4 | 601 | 586 | 603 | 424B5 |
| WA APR | 18.06%−1.67pp | 21.62% | 19.73% | 16.06% | 424B5 |
| WA original term mo | 71.60.0 | 75.0 mo | 71.7 mo | 68.5 mo | 424B5 |
| % new vehicles | 30.7% | — | 31.7% | 0.0% | 424B5 |
| Geo top-3 | TX 17.2% CA 10.7% FL 8.2% | TX 16.4% CA 11.0% FL 8.1% | TX 20.6% FL 12.7% CA 7.6% | CA 15.2% TX 14.4% FL 9.4% | 424B5 |
| Enhancement beneath the AAA term notes | |||||
| Enhancement, initial | 42.60%−10.65pp | 60.95% | 53.25% | 30.00% | calc |
| Enhancement, target | 47.60% | 67.15% | 58.00% | 38.10% | calc |
| Subordinate notes | 36.4%+6.2pp | 54.3% | 30.3% | 22.8% | calc |
| OC (initial) | 5.15% | 5.65% | 22.00% | 6.25% | 424B5 |
| OC target | 10.15% | 11.85% | 26.75% | 14.35% | 424B5 |
| OC floor | 2.00% | 1.50% | 3.50% | 0.50% | 424B5 |
| Reserve account | 1.00% | 1.00% | 1.00% | 1.00% | 424B5 |
| YSOC | n.a. | n.a. | n.a. | n.a. | 424B5 |
| Pricing | |||||
| AAA spread | +55 bps−18bps A-3 · 1.6y | +68 bps A-3 Notes · 1.2y | +78 bps A-3 · 1.5y | — | FWP |
| Terms | |||||
| Tranches | 7 | 7 | 6 | 7 | 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.
Left: per-series cumulative NET loss at matched seasoning 10-D (10-D servicer distribution reports). IQR band uses a fixed cohort of all peer series with ≥18 months of data (41 series across 3 issuers). Right: portfolio-level 60+ DQ rate aggregated across all active deals per issuer (calendar time, last 3 years), from ABS-EE loan-level data ABS-EE.
Santander Consumer USA Inc. — ticker SDART.
Peer tier: subprime.
Open the performance page ↗ for
FICO sub-band and new/used stratification.