$1,407,900
Bedrooms
3 Bed + Den
Bathrooms
2.0
Size
1141 sq ft
Exposure
North East
Floor Range: 2 | Unit Number: 14
Floor Range: 3-4 | Unit Number: 15
Launch Price
$832,900
$730/sq ft
May 29, 2019
Current Price
$1,407,900
$1,234/sq ft
Similar 3 Bed + Den condo units nearby
Deposit breakdown for this unit priced at $1,407,900
(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% | $65,395 | $70,395 | May 20, 2026 |
| 5% - Sep 1, 2024 | 5% | $70,395 | $140,790 | Jan 3, 57444 |
| 1% - Sep 1, 2025 | 1% | $14,079 | $154,869 | May 21, 57471 |
| 1% - Sep 1, 2026 | 1% | $14,079 | $168,948 | Oct 6, 57498 |
| 1% - Sep 1, 2027 | 1% | $14,079 | $183,027 | Feb 22, 57526 |
| 5% - Occupancy | 5% | $70,395 | $253,422 | At Occupancy |
| Total Deposit | 18.0% | $253,422 |
1,141 sq ft × $0.64/sq ft = $730/mo
Add-ons
| Monthly Mortgage (P&I) | $5,970 |
| Property Tax (est.) | $763 |
| Maintenance Fees | $730 |
| Total Monthly Cost | $7,463 |
| Est. Rental IncomeBeta | −$3,475 |
| Net Monthly Cost | −$3,988 |
Down payment: $281,580 (20%) · Mortgage: $1,126,320
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).
