1467 Bethamy Lane, Beacon Hill North - South and Area

$419,900
1467 Bethamy Lane

$419,900

New
32d
Condo Townhouse2-Storey

1467 Bethamy Lane, Beacon Hill North - South and Area

Total Monthly Obligation $2,573

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
32d
Score
23
Yield
7.1%
Cash on Cash
1.0%
Cap Rate
4.8%
5Y IRR
16.3%
10Y IRR
15.2%
Property Type-Condo Townhouse
MLS® Number-X13810508
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 21, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,238.98 (2026)
Maintenance-$493/mo
Locker-None
Parking-1 - Surface
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX DELTA REALTY TEAM
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Stucco (Plaster), Other
Foundation-Concrete
Possession-Flexible
Neighbourhood-2107 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Welcome to 1467 Bethamy Lane! This stylish 3-bedroom, 2-bathroom townhome offers a fantastic combination of space, updates and convenience in the heart of Beacon Hill South. The main level features a bright, updated kitchen with modern white cabinetry, granite countertops, tile backsplash and stainless steel appliances, along with updated flooring, trim and finishes throughout. Upstairs you'll find three comfortable bedrooms, while the finished basement provides additional living space with a generous family room, laundry area and plenty of storage. Both bathrooms have been updated with ceramic tile and modern vanities. Outside, enjoy a private, south-facing fenced yard with a deck and no rear neighbours. One surface parking space is conveniently located directly in front. Ideally situated close to shopping, schools, parks, transit and everyday amenities, with quick access to Hwy 174 and 417 and an easy commute to downtown. A great opportunity for first-time buyers, families or investors!

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

Closing Costs

Mortgage Amount
$335,920
Land Transfer Taxes$4,873
Legal Fees (Est.)
$
Total cash required for closing$90,353

Total Monthly Obligation

$2,573/mo
Mortgage $1,694
Monthly Loss $2,128
Principal$446
Interest$1,248
Property Tax$187
Condo Fees$493
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.3%52
10-Year IRR
12.5%
Returns Index
27.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$29,784/yr
NOI
$16,251/yr
Net Cash Flow
-$340/mo
Cash Margin
-13.7%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
32.1/ 100

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

Comparables

Properties near 1467 Bethamy Lane

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.