| Mortgage payment (P&I) | — |
| Property taxes | — |
| Heat | — |
| Condo fees 50% | — |
| Housing total | — |
| Other debt obligations | — |
| All-in total | — |
| Ontario land transfer tax | — |
| Toronto land transfer tax | — |
| First-time buyer rebate | — |
| PST on CMHC premium 8% | — |
| Legal fees est. | — |
| Total estimated closing costs | — |