$811,400
Bedrooms
Studio
Bathrooms
1.0
Size
425 sq ft
Exposure
East
Floor Range: 10-32 | Unit Number: 04
Floor Range: 33-44 | Unit Number: 03
Launch Price
$572,900
$1,348/sq ft
Sep 1, 2021
Current Price
$811,400
$1,909/sq ft
Similar Studio condo units nearby
For SaleStrong Match$399,000
8 Widmer Street, Unit 2508
For SaleStrong Match$369,000
8 Widmer Street, Unit 1110
For SaleStrong Match$408,000
55 Mercer Street, Unit 3006
For SaleStrong Match$399,900
99 John Street, Unit 2306
For SaleStrong Match$369,000
8 Widmer Street, Unit 3715
For SaleStrong Match$350,000
99 John Street, Unit 3006
For LeaseStrong Match$2,050/mo
99 John Street, Unit 3506
For LeaseStrong Match$1,950/mo
8 Widmer Street, Unit 2208
For LeaseStrong Match$2,000/mo
99 John Street, Unit 3106
For LeaseStrong Match$2,100/mo
38 Widmer Street, Unit 712
For LeaseStrong Match$2,000/mo
55 Mercer Street, Unit 3606
For LeaseStrong Match$2,100/mo
55 Mercer Street, Unit 4803
Deposit breakdown for this unit priced at $811,400
(16% + 2%) $5,000.00 On Signing Balance to 5% - 30 days 5% - 180 days 2% - Jun 1, 2025 2% - Jun 1, 2026 2% - Jun 1, 2027 2% - 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% | $35,570 | $40,570 | May 20, 2026 |
| 5% - 180 days | 5% | $40,570 | $81,140 | Oct 17, 2026 |
| 2% - Jun 1, 2025 | 2% | $16,228 | $97,368 | Jul 25, 57470 |
| 2% - Jun 1, 2026 | 2% | $16,228 | $113,596 | Dec 10, 57497 |
| 2% - Jun 1, 2027 | 2% | $16,228 | $129,824 | Apr 28, 57525 |
| 2% - Occupancy | 2% | $16,228 | $146,052 | At Occupancy |
| Total Deposit | 18.0% | $146,052 |
425 sq ft × $0.75/sq ft = $319/mo
Add-ons
| Monthly Mortgage (P&I) | $3,441 |
| Property Tax (est.) | $440 |
| Maintenance Fees | $319 |
| Total Monthly Cost | $4,199 |
| Est. Rental IncomeBeta | −$2,225 |
| Net Monthly Cost | −$1,974 |
Down payment: $162,280 (20%) · Mortgage: $649,120
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).