$875,000
Bedrooms
Studio
Bathrooms
1.0
Size
419 sq ft
Exposure
East

Floor Range: 39-47 | Unit Number: 02
Launch Price
$572,900
$1,367/sq ft
Sep 1, 2021
Current Price
$875,000
$2,088/sq ft
Similar Studio condo units nearby
Deposit breakdown for this unit priced at $875,000
(16% + 2%) $5,000.00 On Signing Balance to 5% - 30 days 5% - 180 days 2% - Jun 1, 2025 2% - Jun 1, 2026 2% - Jun 1, 2027 2% - 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% | $38,750 | $43,750 | May 14, 2026 |
| 5% - 180 days | 5% | $43,750 | $87,500 | Oct 11, 2026 |
| 2% - Jun 1, 2025 | 2% | $17,500 | $105,000 | Jul 19, 57470 |
| 2% - Jun 1, 2026 | 2% | $17,500 | $122,500 | Dec 4, 57497 |
| 2% - Jun 1, 2027 | 2% | $17,500 | $140,000 | Apr 22, 57525 |
| 2% - Occupancy | 2% | $17,500 | $157,500 | At Occupancy |
| Total Deposit | 18.0% | $157,500 |
419 sq ft × $0.75/sq ft = $314/mo
Add-ons
| Monthly Mortgage (P&I) | $3,710 |
| Property Tax (est.) | $474 |
| Maintenance Fees | $314 |
| Total Monthly Cost | $4,498 |
| Est. Rental IncomeBeta | −$2,225 |
| Net Monthly Cost | −$2,273 |
Down payment: $175,000 (20%) · Mortgage: $700,000
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).