$646,257
Bedrooms
1 Bed
Bathrooms
1.0
Size
525 sq ft
Exposure
West

Floor Range: 2 | Unit Number: 21
Floor Range: 3 | Unit Number: 23
Launch Price
$618,900
$1,179/sq ft
Jul 5, 2022
Current Price
$646,257
$1,231/sq ft
Similar 1 Bed condo units nearby
Deposit breakdown for this unit priced at $646,257
(15% + 5%) $10,000.00 On Signing Balance to 5% - 30 days 5% - Nov 1, 2023 5% - Aug 1, 2024 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% | $22,313 | $32,313 | May 19, 2026 |
| 5% - Nov 1, 2023 | 5% | $32,313 | $64,626 | Mar 4, 57417 |
| 5% - Aug 1, 2024 | 5% | $32,313 | $96,939 | Sep 24, 57443 |
| 5% - Occupancy | 5% | $32,313 | $129,251 | At Occupancy |
| Total Deposit | 20.0% | $129,251 |
525 sq ft × $0.62/sq ft = $326/mo
Add-ons
| Monthly Mortgage (P&I) | $2,740 |
| Property Tax (est.) | $350 |
| Maintenance Fees | $326 |
| Total Monthly Cost | $3,416 |
| Est. Rental IncomeBeta | −$1,975 |
| Net Monthly Cost | −$1,441 |
Down payment: $129,251 (20%) · Mortgage: $517,006
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).