$834,000
Bedrooms
Studio
Bathrooms
1.0
Size
449 sq ft
Exposure
North

Floor Range: 10 | Unit Number: 11
Launch Price
$878,900
$1,957/sq ft
May 21, 2022
Current Price
$834,000
$1,857/sq ft
Similar Studio condo units nearby
Deposit breakdown for this unit priced at $834,000
(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% | $36,700 | $41,700 | May 14, 2026 |
| 5% - 180 days | 5% | $41,700 | $83,400 | Oct 11, 2026 |
| 2% - Jun 1, 2025 | 2% | $16,680 | $100,080 | Jul 19, 57470 |
| 2% - Jun 1, 2026 | 2% | $16,680 | $116,760 | Dec 4, 57497 |
| 2% - Jun 1, 2027 | 2% | $16,680 | $133,440 | Apr 22, 57525 |
| 2% - Occupancy | 2% | $16,680 | $150,120 | At Occupancy |
| Total Deposit | 18.0% | $150,120 |
449 sq ft × $0.75/sq ft = $337/mo
Add-ons
| Monthly Mortgage (P&I) | $3,536 |
| Property Tax (est.) | $452 |
| Maintenance Fees | $337 |
| Total Monthly Cost | $4,325 |
| Est. Rental IncomeBeta | −$2,375 |
| Net Monthly Cost | −$1,950 |
Down payment: $166,800 (20%) · Mortgage: $667,200
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).