Newmarket Real Estate Realtor for Busy People™

Friday Harbour - Cost of Ownership


Friday Harbour - Cost of Ownership

Friday Harbour Cost of Ownership

Examples - Your Actuals will Vary

As of August 2022 - Costs subject to change - usually higher over time

Print-Friendly PDF

Suite Features Condo Condo
Purchase Price - Example   $710,000 820,000
Bed 1 2
Wash 1 1.5
Parking & Locker Yes Yes
Sq Ft  - (+/- 100 SF)  Average as of Q3/2021  720 SF 820 SF
Price $/SF- Average as of Q2/2022 $986/SF $976/SF
     
Mortgage    
Downpayment - % 20% 20%
Downpayment - $,000 $171 $216
Mortgage Balance - $,000 $399 $504
Mortgage Rate - 5 Yr Variable, 25 Yr Amort 4.19% 4.19%
Mortgage Payment per Mth $3,047 $3,433
     
Monthly Recurring Costs per Month  (tax incl)    
Condo Fees -  $0.61 per SF (incl Internet & Sec monitor) $435 $490
Property Tax - 0.5% of Purchase Price /12 $295 $335
Insurance $30 $30
Utilities - Water, Sewage, Hydro, Gas $150 $175
Repairs and Upgrades - tbd    
Hot Water Tank Rental $60 $60
Resort Association Fees  (paid yearly - shown mthly) $ 110 $125
Lake Club Fees $170 $170
Guest Fees - tbd    
Docking fees - Marina Membership - optional    
Golf fees - optional    
     
Total Monthly Cost of Ownership - No Mortgage $1,275 $1,385
Total Monthly Cost of Ownership - With Mortgage $4,322 4,818
     
One-Time Initiation Fee - 2% of Purchase Price + HST $16,046 $18,080
     
One-Time Closing Costs    
Land Transfer Tax 10,675 $12,475
Legal Fees $1,500 $1,500
Moving $1,000 $1,000
Periodic repairs and upgrades $500 $500
Furniture, Dishes, other Supplies $1,000 $1,000
Shuttle to/from Barrie Go Train - included with ownership Free Free
Mortgage Downpayment @20% $142,000 $160,000
Total Closing Cost $172,721 $194,555

 

 

Return to Friday Harbour Made Easy  


Affordability Calculator


Required Fields
   
    %
$
$  
$  
Estimate Insurance to of Cost
$  
Estimate Tax to of Cost
$
$
Optional Fields
   
   
$
Results
Receive Detailed Analysis  Receive this Detailed Analysis

Your Monthly Payments
 
Loan Amount:
Loan Insurance (%):
Total Loan (Mortgage) Amount:
 
Principal & Interest:
Homeowners Insurance:
Property Taxes:
Condo Fees:
Monthly Loan Insurance (%):
Total Monthly Payment:
Income Needed to Qualify for the Mortgage
Total Monthly Loan Payment:
Total Monthly Debt Payment:
Monthly Loan Insurance (%):
Qualifying Income of % GDS Ratio:
Qualifying Income of % TDS Ratio:
What You Can Afford
We are using the % ratio.
Cost of House:
Down Payment:
Loan Value:
Monthly Principal & Interest:
Monthly Insurance:
Monthly Property Tax:
Monthly Condo Fees:
 
Cost of House = [(Monthly income x Debt Ratio) –
monthly tax – monthly insurance – condo fee] /
(monthly interest rate/ function of interest rate)
Renting
Monthly Rent: $
Annual Rental Increases:  %
Monthly Renter Insurance: $
Savings or Investment Rate:  %
 
Owning
Planned # of years in home: 
Yearly appreciation of the home:  %
Annual home maintenance:  %