| Class | Size ($MM) | % of Pool | Enhancement | WAL | Coupon | Spread | Legal Final | Moody's | Fitch |
|---|---|---|---|---|---|---|---|---|---|
| Class A-1 | 219.6 | 10.2% | 37.85% | 0.12 | — | — | 2026-08-15 | P-1 | F1+ |
| Class A-2 | 683.0 | 31.8% | 37.85% | 0.81 | 4.63% | +56 I-curve | 2028-10-15 | Aaa | AAA |
| Class A-3 | 455.3 | 21.2% | 37.85% | 1.93 | 4.38% | +60 I-curve | 2030-01-15 | Aaa | AAA |
| Class B | 178.5 | 8.3% | 29.55% | 2.66 | 4.49% | +75 I-curve | 2031-09-30 | Aaa | AA |
| Class C | 194.6 | 9.0% | 20.50% | 3.16 | 4.68% | +95 I-curve | 2031-09-30 | Aa3 | A |
| Class D | 221.5 | 10.3% | 10.20% | 3.83 | 5.11% | +135 I-curve | 2031-09-30 | Baa3 | BBB |
| Class Eretained | 103.2 | 4.8% | 5.40% | 4.42 | — | — | 2032-06-15 | 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 | Clayton Fixed Income Services LLC |
| Owner Trustee | Citibank, N.A |
| Asset Rep. Reviewer | Clayton Fixed Income Services LLC |
| Underwriters | BNP Paribas Securities, Academy Securities, CastleOak Securities, Citigroup Global Markets, Mizuho Securities |
| SDART 2025-3 | SDART 2025-2 | SDART 2025-1 | SDART 2024-5 | SDART 2024-4 | SDART 2024-3 | Source | |
|---|---|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||||
| Closing date | 2025-07-30 | 2025-03-26 | 2025-01-22 | 2024-10-29 | 2024-08-21 | 2024-06-20 | 424B5 |
| Pool balance | $2,150.3MM | $2,060.6MM | $2,248.8MM | $1,878.4MM | $1,989.0MM | $1,960.1MM | 424B5 |
| WA Credit Score | 6040 | 604 | 605 | 604 | 604 | 606 | 424B5 |
| WA APR | 17.99%−0.13pp | 18.12% | 18.06% | 17.71% | 18.57% | 18.54% | 424B5 |
| WA original term mo | 71.60.0 | 71.6 mo | 71.6 mo | 72.0 mo | 71.3 mo | 71.2 mo | 424B5 |
| % new vehicles | 27.7% | 32.4% | 30.7% | 29.2% | 30.4% | 28.0% | 424B5 |
| Geo top-3 | TX 15.8% FL 12.8% CA 9.2% | FL 19.2% TX 14.9% CA 6.3% | 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% | 424B5 |
| Enhancement beneath the AAA term notes | |||||||
| Enhancement, initial | 37.85%−4.55pp | 37.65% | 42.60% | 43.00% | 41.65% | 42.40% | calc |
| Enhancement, target | 39.35% | 39.15% | 47.60% | 47.25% | 46.65% | 47.40% | calc |
| Subordinate notes | 32.4%−0.1pp | 32.9% | 36.4% | 32.5% | 31.7% | 32.4% | calc |
| OC (initial) | 4.40% | 3.75% | 5.15% | 9.50% | 8.95% | 9.00% | 424B5 |
| OC target | 5.90% | 5.25% | 10.15% | 13.75% | 13.95% | 14.00% | 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 | +60 bps−8bps A-3 · 1.9y | +68 bps A-3 · 1.9y | +55 bps A-3 · 1.6y | +63 bps A-3 · 1.5y | +80 bps A-3 · 1.8y | +80 bps A-3 · 1.7y | FWP |
| Terms | |||||||
| Tranches | 7 | 7 | 7 | 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 2025-3 | DRIVE 2025-1 | EART 2025-3 | CMXS 2025-A | Source | |
|---|---|---|---|---|---|
| Collateral (pool at cut-off) | |||||
| Closing date | 2025-07-30 | 2025-05-28 | 2025-05-28 | 2025-03-26 | 424B5 |
| Pool balance | $2,150.3MM | $1,522.1MM | $1,098.0MM | $826.9MM | 424B5 |
| WA Credit Score | 604+18 | 586 | 583 | 608 | 424B5 |
| WA APR | 17.99%−1.82pp | 19.81% | 21.91% | 15.96% | 424B5 |
| WA original term mo | 71.6−0.4 | 71.9 mo | 75.0 mo | 68.9 mo | 424B5 |
| % new vehicles | 27.7% | 29.0% | — | 0.0% | 424B5 |
| Geo top-3 | TX 15.8% FL 12.8% CA 9.2% | TX 20.1% FL 13.7% CA 7.3% | TX 17.5% CA 11.0% FL 8.0% | CA 16.5% TX 13.9% FL 8.6% | 424B5 |
| Enhancement beneath the AAA term notes | |||||
| Enhancement, initial | 37.85%−12.90pp | 52.00% | 50.75% | 30.00% | calc |
| Enhancement, target | 39.35% | 56.50% | 58.05% | 36.25% | calc |
| Subordinate notes | 32.4%−1.1pp | 33.5% | 45.2% | 25.7% | calc |
| OC (initial) | 4.40% | 17.50% | 4.50% | 3.25% | 424B5 |
| OC target | 5.90% | 22.00% | 11.80% | 9.50% | 424B5 |
| OC floor | 2.00% | 3.00% | 1.50% | 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 | +60 bps−18bps A-3 · 1.9y | +75 bps A-3 · 1.5y | +80 bps A-3 · 1.5y | +78 bps A-3 · 2.0y | FWP |
| Terms | |||||
| Tranches | 7 | 6 | 7 | 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.
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 (44 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.