$1,394,900
Bedrooms
3 Bed + Den
Bathrooms
2.0
Size
1122 sq ft
Exposure
North West
Floor Range: 3-5 | Unit Number: 14
Floor Range: 6 | Unit Number: 11
Launch Price
$819,900
$731/sq ft
May 29, 2019
Current Price
$1,394,900
$1,243/sq ft
Similar 3 Bed + Den condo units nearby
Deposit breakdown for this unit priced at $1,394,900
(13% + 5%) $5,000.00 On Signing Balance to 5% - 30 days 5% - Sep 1, 2024 1% - Sep 1, 2025 1% - Sep 1, 2026 1% - Sep 1, 2027 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% | $64,745 | $69,745 | May 20, 2026 |
| 5% - Sep 1, 2024 | 5% | $69,745 | $139,490 | Jan 3, 57444 |
| 1% - Sep 1, 2025 | 1% | $13,949 | $153,439 | May 21, 57471 |
| 1% - Sep 1, 2026 | 1% | $13,949 | $167,388 | Oct 6, 57498 |
| 1% - Sep 1, 2027 | 1% | $13,949 | $181,337 | Feb 22, 57526 |
| 5% - Occupancy | 5% | $69,745 | $251,082 | At Occupancy |
| Total Deposit | 18.0% | $251,082 |
1,122 sq ft × $0.64/sq ft = $718/mo
Add-ons
| Monthly Mortgage (P&I) | $5,915 |
| Property Tax (est.) | $756 |
| Maintenance Fees | $718 |
| Total Monthly Cost | $7,388 |
| Est. Rental IncomeBeta | −$3,425 |
| Net Monthly Cost | −$3,963 |
Down payment: $278,980 (20%) · Mortgage: $1,115,920
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).
