RESIDENTIAL
FOOTAGE
BUILDING
COMMON
FOOTAGE
RESIDENTIAL
COMMON
FOOTAGE
BEDROOMS FULL
BATHS
HALF
BATHS
KITCHEN LIVING
ROOM
DINING
ROOM
FIRE
PLACE
LIGHT
WELL/
SKYLIGHT
TERRACE/
BALCONY
RESIDENTIAL
% INTEREST
IN COMMON
ELEMENTS
% INTEREST IN
RESIDENTIAL
COMMON
ELEMENTS
GROSS
SALES
PRICE
GROSS
PRICE
PSF
MONTHLY
CONDO
FEES
MONTHLY
CONDO
FEES- PSF
MONTHLY
MASTER
LEASE
PAYMENTS
MONTHLY
MASTER
LEASE
PSF
TOTAL
MONTHLY
PAYMENTS
TOTAL
MONTHLY
PSF
1,5415281312201101104.271%5.340%$924,600$600$1,098$0.50$957$0.43$2,055$0.93
1,5705381333301100004.352%5.440%$942,000$600$1,119$0.50$975$0.43$2,094$0.93
1,4124841202201101113.914%4.893%$847,200$600$1,006$0.50$877$0.43$1,883$0.93
1,4895101272211101004.127%5.160%$893,400$600$1,061$0.50$925$0.43$1,986$0.93
1,5415281312201101104.271%5.340%$924,600$600$1,098$0.50$957$0.43$2,055$0.93
1,5705381333301100004.352%5.440%$942,000$600$1,119$0.50$975$0.43$2,094$0.93
1,4124841202201101113.914%4.893%$847,200$600$1,006$0.50$877$0.43$1,883$0.93
1,4895101272211101004.127%5.160%$893,400$600$1,061$0.50$925$0.43$1,986$0.93
1,5415281312201101104.271%5.340%$924,600$600$1,098$0.50$957$0.43$2,055$0.93
1,5705381333301100004.352%5.440%$942,000$600$1,119$0.50$975$0.43$2,094$0.93
1,4124841202201101113.914%4.893%$847,200$600$1,006$0.50$877$0.43$1,883$0.93
1,4895101272211101004.127%5.160%$893,400$600$1,061$0.50$925$0.43$1,986$0.93
2,7189312313301112507.534%9.418%$1,630,800$600$1,937$0.50$1,688$0.43$3,625$0.93
2,8209662403301112527.816%9.772%$1,692,000$600$2,010$0.50$1,751$0.43$3,761$0.93
2,4938542123301112416.910%8.639%$1,495,800$600$1,777$0.50$1,548$0.43$3,325$0.93
2,7929562373301112527.739%9.675%$1,675,200$600$1,990$0.50$1,734$0.43$3,723$0.93
28,8599,8852,45239393161641725870.968%100.00%$0$0$20,566$0.66$17,920$0.57$38,485$0.93