Filed Pursuant to Rule 433
Registration No. 333-239650
Registration No. 333-239650-03
FREE WRITING PROSPECTUS
Dated March 18, 2021
*Pricing Details* Carvana Auto Receivables Trust 2021-N1 (CRVNA 2021-N1)
Lead Managers: Citi(str), Credit Suisse, and Wells Fargo Securities
Passive Managers: Amherst Pierpont, Deutsche Bank
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CL | | $Total | | | $Offered | | | WAL* | | | S&P/KBRA/DBRS | | BNCH | | SPRD | | YLD% | | | CPN% | | | $ Price | |
| A | | | 185.400 | | | | 176.130 | | | | 1.34 | | | AAA/AAA/AAA | | EDSF | | + 50 | | | 0.710 | | | | 0.70 | | | | 99.98813 | |
| B | | | 53.600 | | | | 50.920 | | | | 1.88 | | | AA/AA/AA | | EDSF | | + 85 | | | 1.101 | | | | 1.09 | | | | 99.98423 | |
| C | | | 58.200 | | | | 55.290 | | | | 2.23 | | | A/A+/A | | IntS | | + 100 | | | 1.305 | | | | 1.30 | | | | 99.99674 | |
| D | | | 40.400 | | | | 38.380 | | | | 2.54 | | | BBB/BBB+/BBB | | IntS | | + 115 | | | 1.511 | | | | 1.50 | | | | 99.98436 | |
| E | | | 34.400 | | | | 32.680 | | | | 3.61 | | | NR/BB+/BB | | IntS | | + 230 | | | 2.905 | | | | 2.88 | | | | 99.97390 | |
| F | | | 28.000 | | | | 26.600 | | | | 3.60 | | | NR/B+/B | | IntS | | + 400 | | | 4.602 | | | | 4.55 | | | | 99.97141 | |
| R | | | Privately Placed | |
* Based on 1.5 ABS Pricing Speed to 5% Call
-Deal Summary-
Issued Amount : $400mm *No Grow*
Offered Amount : $380mm *No Grow*
Settle : 03/25/2021
Offering Format : A-D: Public | E-R: 144A/RegS
First Pay Date : 05/10/2021
ERISA : A-D: Yes | E-R: No
Ratings : S/K/D
Min Denoms : A-D: $1kx$1k | E-F: $1mmx$1k
BBG Ticker : CRVNA 2021-N1
Active Bookrunners (A-F): Citi, CS, WF
Passive Bookrunners (A-F): Amherst, DB
Sole Books (R): Citi
B&D: Citi
-Available Information-
* Preliminary Prospectus, Preliminary Class E & F OM, Preliminary Certificate PPM, FWP, CDI File and SSS File (attached). Investor presentation and performance data file are available on DealRoadshow
* Intex Deal Name: x_cvar21n1 Password: 6KV2
* Link: https://dealroadshow.finsight.com/ Passcode: CRVNA_21_N1
The issuer has filed a registration statement (including a prospectus) with the SEC for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement and other documents the issuer has filed with the SEC for more complete information about the issuer and this offering. You may get these documents for free by visiting EDGAR on the SEC Website at www.sec.gov. Alternatively, the issuer, any underwriter or any dealer participating in the offering will arrange to send you the prospectus if you request it by calling tollfree 1-800-831-9146.
