CMHC Multifamily Calculator - GreenBirch Capital

The following page will generate scenarios for CMHC multifamily purchases under the MLI Standard and MLI Select programs. Please note at this time, the calculator cannot capture multi-family purchases with commercial components

LOCATION OVERVIEW

Address

Province

Area

Location *(Required)

Hidden

CAP City

Hidden

High Rise A

Hidden

High Rise B

Hidden

Low Rise A

Hidden

Low Rise B

* Location is based on CMHC Housing Market Information Portal, please use the following link to determine the exact location as determined by CMHC: https://www03.cmhc-schl.gc.ca/hmip-pimh/en/TableMapChart/

* Area - if you cannot locate your area select “Rural Province” to see more locations listed for the province

PROPERTY OVERVIEW

Number of Units(Required)

Apartment / Row(Required)

Building Structure(Required)

Type*(Required)

Elevators(Required)

How many Elevators ?(Required)

*Type: New construction is defined as the earlier of 12 months of stabilized income or 24 months since first occupancy

PURCHASE OVERVIEW

Purchase Price(Required)

Please ensure that the amount entered is greater than zero.

Annual Rental Income(Required)

Please ensure that the amount entered is greater than zero.

Annual Additional Revenues *(Required)

Annual Property tax(Required)

Annual Insurance(Required)

Annual Utilities (paid by landlord)(Required)

*Additional Revenue includes Parking, Storage, Pets, Laundry, etc

Hidden

Costs

Property Taxes, Insurance, Utilities

SUITE OVERVIEW

Please let us know if the suites have the following. If only a few units have the appliances, please select Yes either way

Stove/Oven

Fridge

In-suite Washer/Dryer

Dishwasher

Wall heat pump / Air conditioner(Required)

How many suites will have wall heaters(Required)

How many air conditioner units there will be(Required)

DISCLAIMER: By providing the data above, you understand and agree to the following. This analysis is for General Information purposes only. Nadeem Keshavjee and GreenBirch Capital Inc (“Company”) is not liable for any loss, based on the interpretation of the information in this post. This post should not be construed as a promise of loan or a guarantee of results to be achieved.

Hidden

Derived from Location

Hidden

Apartment % (Derived)

Hidden

Row % (Derived)

Hidden

Row and Apartment % (Derived)

Hidden

Median Rental Income (Derived)

Hidden

Derived from Location

Hidden

Maintenance and Repair (Derived)

Hidden

Management (Derived)

Hidden

Salaries (Derived)

Hidden

Appliances (Derived)

Hidden

Wall heat/Air Conditioning (Derived)

Hidden

Elevator (Derived)

Hidden

Other Costs - % of EGI (Derived)

Hidden

Calculation

Hidden

Gross Potential Revenue

Hidden

Less: Vacancy & Bad Debt

Hidden

Effective Gross Revenue

Hidden

Maintenance and Repair calc

Hidden

Salaries calc

Hidden

Management calc

Hidden

Other Costs - % of EGI calc

Hidden

Benchmark cost

Hidden

Appliances calc

Hidden

Wall heat/Air Conditioning Calc

Hidden

Elevator Calc

Hidden

Total Operating Expenses

Hidden

Net Operating Income

Hidden

CMB 5-Year

Hidden

Interest Rate (CMB + 0.55%)

Hidden

Loan Amount Calculation

Hidden

Max Loan Amount 1

Hidden

Max Loan Amount 2

Hidden

Max Loan Amount 3

Hidden

Max Loan Amount 4

Hidden

Actual LTP % 1

Hidden

Actual LTP % 2

Hidden

Actual LTP % 3

Hidden

Actual LTP % 4

Hidden

Loan Amount Calculation End

Proforma
Gross Potential Revenue
Less: Vacancy & Bad Debt	-
Effective Gross Revenue
Maintenance and Repair
Salaries
Management
Other Costs - % of EGI
Appliances
Wall heat/Air Conditioning
Elevator
Total Operating Expenses
Net Operating Income

Please see below for the estimated loan to purchase based on the data submitted.

ASSUMPTIONS:

- Maximum amortization can be supported by the remaining life of the building (per appraisal or Building Condition Report)
- Appraisal can support the purchase price

Interest Rate applied at %

If you would like a more detailed report showing the proforma along with the breakdown by the points and loan values, please provide your email in the following page to have access to this information.

CMHC PARAMETERS

CMHC Program	Points	LTP	DCR	Amortization
Standard	0	Up-to 85%	1.30	40
Select	50	Up-to 85%	1.10	40
Select	70	Up-to 95%	1.10	45
Select	100	Up-to 95%	1.10	50

CMHC PARAMETERS

CMHC Program	Points	LTP	DCR	Amortization
Standard	0	Up-to 85%	1.30	40
Select	50	Up-to 95%	1.10	40
Select	70	Up-to 95%	1.10	45
Select	100	Up-to 95%	1.10	50

LOAN ANALYSIS

CMHC Program	Total Points	Estimated Loan Amount	Estimated LTP	Amortization
Standard	0	$0.00	%	40
Select	50	$0.00	%	40
Select	70	$0.00	%	45
Select	100	$0.00	%	50

LOAN ANALYSIS

CMHC Program	Total Points	Estimated Loan Amount	Estimated LTP	Amortization
Standard	0	{:52}	{:61}%	40
Select	50	{:58}	{:62}%	40
Select	70	{:59}	%	45
Select	100	$0.00	%	50

DISCLAIMER: By reviewing the data above, you understand and agree to the following. This analysis is for General Information purposes only. Nadeem Keshavjee and GreenBirch Capital Inc (“Company”) is not liable for any loss, based on the interpretation of the information in this post. This post should not be construed as a promise of loan or a guarantee of results to be achieved.

LOCATION OVERVIEW

PROPERTY OVERVIEW

PURCHASE OVERVIEW

SUITE OVERVIEW

Derived from Location

Derived from Location

Calculation

Loan Amount Calculation

Loan Amount Calculation End

DETAILED PDF REPORT OF ANALYSIS

GET IN TOUCH WITH OUR ADVISORS TO LEARN MORE