$538,800
Bedrooms
1 Bed
Bathrooms
1.0
Size
657 sq ft
Exposure
East
Floor Range: 1-5
Current Price
$538,800
$820/sq ft
| Date | Price | Price / Sq Ft |
|---|---|---|
| Nov 4, 2025 | $538,800 | $820/sq ft |
Similar 1 Bed condo units nearby
Deposit breakdown for this unit priced at $538,800
(15% + 5%) $5,000.00 On Signing $10,000.00 - 30 days $10,000.00 - 90 days $10,000.00 - 180 days $20,000.00 - 270 days Balance to 15% - 365 days 5% - Occupancy
| Milestone | Rate | Amount | Cumulative | Due Date |
|---|---|---|---|---|
| $5,000.00 On Signing | $5,000.00 | $5,000 | $5,000 | On Signing |
| $10,000.00 - 30 days | $10,000.00 | $10,000 | $15,000 | May 20, 2026 |
| $10,000.00 - 90 days | $10,000.00 | $10,000 | $25,000 | Jul 19, 2026 |
| $10,000.00 - 180 days | $10,000.00 | $10,000 | $35,000 | Oct 17, 2026 |
| $20,000.00 - 270 days | $20,000.00 | $20,000 | $55,000 | Jan 15, 2027 |
| Balance to 15% - 365 days | Balance to 15% | $25,820 | $80,820 | Apr 20, 2027 |
| 5% - Occupancy | 5% | $26,940 | $107,760 | At Occupancy |
| Total Deposit | 20.0% | $107,760 |
657 sq ft × $0.65/sq ft = $427/mo
Add-ons
| Monthly Mortgage (P&I) | $2,285 |
| Property Tax (est.) | $292 |
| Maintenance Fees | $427 |
| Total Monthly Cost | $3,004 |
| Est. Rental IncomeBeta | −$1,800 |
| Net Monthly Cost | −$1,204 |
Down payment: $107,760 (20%) · Mortgage: $431,040
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).
