$1,325,000
Bedrooms
3 Bed
Bathrooms
2.0
Size
861 sq ft
Exposure
North
Floor Range: 18 | Unit Number: 09
Launch Price
$1,325,000
$1,539/sq ft
Dec 3, 2022
Current Price
$1,325,000
$1,539/sq ft
Similar 3 Bed condo units nearby
Deposit breakdown for this unit priced at $1,325,000
(15% + 5%) $10,000.00 On Signing Balance to 5% - 30 days 2.5% - 300 days 2.5% - 450 days 5% - 600 days 5% - Occupancy
| Milestone | Rate | Amount | Cumulative | Due Date |
|---|---|---|---|---|
| $10,000.00 On Signing | $10,000.00 | $10,000 | $10,000 | On Signing |
| Balance to 5% - 30 days | Balance to 5% | $56,250 | $66,250 | Jun 2, 2026 |
| 2.5% - 300 days | 2.5% | $33,125 | $99,375 | Feb 27, 2027 |
| 2.5% - 450 days | 2.5% | $33,125 | $132,500 | Jul 27, 2027 |
| 5% - 600 days | 5% | $66,250 | $198,750 | Dec 24, 2027 |
| 5% - Occupancy | 5% | $66,250 | $265,000 | At Occupancy |
| Total Deposit | 20.0% | $265,000 |
861 sq ft × $0.69/sq ft = $594/mo
Add-ons
| Monthly Mortgage (P&I) | $5,619 |
| Property Tax (est.) | $718 |
| Maintenance Fees | $594 |
| Total Monthly Cost | $6,930 |
| Est. Rental IncomeBeta | −$4,325 |
| Net Monthly Cost | −$2,605 |
Down payment: $265,000 (20%) · Mortgage: $1,060,000
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).
