October 31, 2003




Wachovia Asset Securitization Issuance, LLC
301 South College Street
Charlotte, North Carolina  28288

Ladies and Gentlemen:

          We have acted as your  counsel  in  connection  with the  registration
statement filed with the Securities and Exchange  Commission (the  "Commission")
on September 30, 2003,  pursuant to the  Securities Act of 1933, as amended (the
"Act"),  as amended by Pre-Effective  Amendment No. 1, dated the date hereof (as
amended,  the  "Registration  Statement").  The  Registration  Statement  covers
Mortgage  Pass-Through  Certificates  ("Certificates")  and  Asset-Backed  Notes
("Notes" and together with the  Certificates,  the  "Securities")  to be sold by
Wachovia  Asset  Securitization  Issuance,  LLC (the  "Company")  in one or more
series (each, a "Series") of  Securities.  Each Series of  Certificates  will be
issued under a separate  pooling and servicing  agreement  (each, a "Pooling and
Servicing  Agreement")  among the  Company,  a trustee to be  identified  in the
Prospectus  Supplement  for such Series of  Certificates  (a  "Trustee"),  and a
servicer (the  "Servicer")  or a master  servicer (the "Master  Servicer") to be
identified in the Prospectus  Supplement for such Series of  Certificates.  Each
Series of Notes will be issued under a separate indenture (each, an "Indenture")
between a  Delaware  statutory  trust  formed by the  Company  and an  indenture
trustee to be identified in the Prospectus  Supplement for such Series of Notes.
A form of Pooling and  Servicing  Agreement and a form of Indenture are included
as  exhibits  to the  Registration  Statement.  Capitalized  terms  used and not
otherwise defined herein have the respective  meanings ascribed to such terms in
the Registration Statement.

          We have examined originals or copies certified or otherwise identified
to our  satisfaction  of such  documents  and records of the  Company,  and such
public  documents  and  records as we have deemed  necessary  as a basis for the
opinions hereinafter expressed.

          Based on the foregoing, we are of the opinion that:

          1.   When  a  Pooling  and   Servicing   Agreement  for  a  Series  of
               Certificates has been duly and validly  authorized,  executed and
               delivered  by the  Company,  a Trustee and the Servicer or Master
               Servicer,  such Pooling and Servicing Agreement will constitute a
               valid and legally binding  agreement of the



               Company,  enforceable  against the Company in accordance with its
               terms, subject to applicable bankruptcy,  insolvency,  fraudulent
               conveyance,  reorganization,  moratorium,  receivership  or other
               laws relating to or affecting creditors' rights generally, and to
               general  principles  of equity  and the  discretion  of the court
               (regardless  of whether  enforcement is sought in a proceeding at
               law or in equity);

          2.   When  a  Pooling  and   Servicing   Agreement  for  a  Series  of
               Certificates has been duly and validly  authorized,  executed and
               delivered  by the  Company,  a Trustee and the Servicer or Master
               Servicer,  and the  Certificates  of such  Series  have been duly
               executed,  authenticated,  delivered and sold as  contemplated in
               the Registration  Statement,  such  Certificates  will be validly
               issued and outstanding, and the holders of such Certificates will
               be  entitled  to the  benefits  of  such  Pooling  and  Servicing
               Agreement.

          3.   When an Indenture for a Series of Notes has been duly and validly
               authorized,  executed and  delivered  by the  Delaware  statutory
               trust  formed  by the  Company  and an  Indenture  Trustee,  such
               Indenture will constitute a valid and legally  binding  agreement
               of the Delaware statutory trust, enforceable against the Delaware
               statutory  trust  in  accordance  with  its  terms,   subject  to
               applicable   bankruptcy,   insolvency,   fraudulent   conveyance,
               reorganization,  moratorium,  receivership or other laws relating
               to or  affecting  creditors'  rights  generally,  and to  general
               principles of equity and the discretion of the court  (regardless
               of whether  enforcement  is sought in a  proceeding  at law or in
               equity); and

          4.   When an Indenture for a Series of Notes has been duly and validly
               authorized,  executed and  delivered  by the  Delaware  statutory
               trust  formed by the Company and an  Indenture  Trustee,  and the
               Notes of such  Series  have  been duly  executed,  authenticated,
               delivered and sold as contemplated in the Registration Statement,
               such  Notes  will be  validly  issued  and  outstanding,  and the
               holders of such Notes will be  entitled  to the  benefits of such
               Indenture.

          We hereby  consent to the  filing of this  letter as an Exhibit to the
Registration  Statement  and to the  reference  to this firm  under the  heading
"Legal Matters" in the Prospectus forming a part of the Registration  Statement.
This consent is not to be  construed as an admission  that we are a person whose
consent  is  required  to be filed  with the  Registration  Statement  under the
provisions of the Act.


                                           Very truly yours,


                                           /s/ Cadwalader, Wickersham & Taft LLP