$1,474,900
Bedrooms
3 Bed
Bathrooms
2.5
Size
1393 sq ft
Exposure
South
Floor Range: | Unit Number: 05-10
Launch Price
$1,474,900
$1,059/sq ft
Jun 5, 2023
Current Price
$1,474,900
$1,059/sq ft
Similar 3 Bed condo units nearby
For LeaseStrong Match$3,600/mo
220 Missinnihe Way, Unit TH104
For LeaseStrong Match$3,690/mo
220 Missinnihe Way, Unit 113
For LeaseGood Match$3,599/mo
220 Missinnihe Way S, Unit 114
For LeaseGood Match$4,000/mo
220 Missinnihe Way, Unit 101
For LeaseGood Match$3,799/mo
220 Missinnihe Way S, Unit 111
For LeaseGood Match$6,500/mo
28 Front Street S, Unit 2
Deposit breakdown for this unit priced at $1,474,900
(10% + 5%) $5,000.00 On Signing Balance to 5% - 30 days 5% - 365 days 5% - Occupancy
| Milestone | Rate | Amount | Cumulative | Due Date |
|---|---|---|---|---|
| $5,000.00 On Signing | $5,000.00 | $5,000 | $5,000 | On Signing |
| Balance to 5% - 30 days | Balance to 5% | $68,745 | $73,745 | May 9, 2026 |
| 5% - 365 days | 5% | $73,745 | $147,490 | Apr 9, 2027 |
| 5% - Occupancy | 5% | $73,745 | $221,235 | At Occupancy |
| Total Deposit | 15.0% | $221,235 |
1,393 sq ft × $0.37/sq ft = $515/mo
Add-ons
| Monthly Mortgage (P&I) | $6,254 |
| Property Tax (est.) | $799 |
| Maintenance Fees | $515 |
| Total Monthly Cost | $7,568 |
| Est. Rental IncomeBeta | −$4,100 |
| Net Monthly Cost | −$3,468 |
Down payment: $294,980 (20%) · Mortgage: $1,179,920
Estimates only. Property tax rate: 0.65%. Actual rates may vary. Consult a mortgage professional for accurate figures.
Rental estimate based on median of nearby comparable units (beta).
