2057 Jasmine Crescent 30, Beacon Hill North - South and Area

$349,000
2057 Jasmine Crescent 30

$349,000

Price Change
43d
Condo Townhouse2-Storey

2057 Jasmine Crescent 30, Beacon Hill North - South and Area

Total Monthly Obligation $2,408

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
43d
Score
24
Yield
8.3%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Condo Townhouse
MLS® Number-X13764478
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 10, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,798 (2026)
Maintenance-$567/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Welcome to Beacon Hill! Conveniently located close to schools, parks, recreation, shopping, public transit and the LRT, this affordable 3-bedroom townhome offers an excellent opportunity for first-time buyers or investors alike. The same owners have enjoyed this home for over 30 years. The main level features parquet flooring in the living room and dining room, while hardwood stairs lead to the second level, where all three bedrooms also feature parquet flooring. The home offers 1.5 bathrooms and a practical layout with plenty of potential to personalize and make it your own. Enjoy the spacious, private courtyard-style backyard-an ideal outdoor space with no grass to cut or maintain. Recent exterior updates include new siding, patio doors and windows along the west-facing rear wall overlooking the yard. One parking space is included. Offering an attractive price point in a convenient and established neighbourhood, this property is a great opportunity to enter the market or add to your investment portfolio. Status Certificate available. Parking spot 30. Yard dimensions under 'other'. Be sure to check out the virtual tour.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$279,200
Land Transfer Taxes$3,710
Legal Fees (Est.)
$
Total cash required for closing$75,010

Total Monthly Obligation

$2,408/mo
Mortgage $1,408
Monthly Loss $2,037
Principal$370
Interest$1,037
Property Tax$233
Condo Fees$567
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
12.9%57
10-Year IRR
13.2%
Returns Index
29.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$28,872/yr
NOI
$13,983/yr
Net Cash Flow
-$243/mo
Cash Margin
-10.1%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo68
Risk Index
34.0/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 2057 Jasmine Crescent 30

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.