2020 JASMINE Crescent 810, Beacon Hill North - South and Area

$265,000
2020 JASMINE Crescent 810

$265,000

New
26d
Condo ApartmentApartment

2020 JASMINE Crescent 810, Beacon Hill North - South and Area

Total Monthly Obligation $2,212

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
900-999
DOM
26d
Score
27
Yield
10.6%
Cash on Cash
5.8%
Cap Rate
5.8%
5Y IRR
20.2%
10Y IRR
18.4%
Property Type-Condo Apartment
MLS® Number-X13835866
Beds-3
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 27, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,971.83 (2025)
Maintenance-$778.39/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-POWER MARKETING REAL ESTATE INC.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Concrete
Foundation-Concrete
Possession-Other
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Welcome to the Premium Corner Suite!!This exceptional corner layout offers unparalleled privacy and abundant natural light, with windows in every room, including all three bedrooms and the living room. Experience a sun-drenched retreat from sunrise to sunset. Dual-LRT Connectivity: Strategically positioned between Blair Station and the newly constructed Montreal Road LRT station ,this location is a commuter's dream, providing unrivaled transit access.The scenery effortlessly combines natural beauty with city convenience, as you can also see the LRT and the Hwy 417/174 split. Bonus Storage: A dedicated, private storage space in the basement adds an extra layer of convenience. Lifestyle: Described as a sun-filled sanctuary, this home is trilingual-family ready and perfectly situated for effortless commuting. Building amenities include Indoor Pool, Sauna, Tennis Court, Party Room, Storage Locker, and Visitor Parking. Note: This is vacant unit with freshly painted walls and recently restored floor.

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

Closing Costs

Mortgage Amount
$212,000
Land Transfer Taxes$2,450
Legal Fees (Est.)
$
Total cash required for closing$56,950

Total Monthly Obligation

$2,212/mo
Mortgage $1,069
Monthly Loss $1,930
Principal$281
Interest$788
Property Tax$164
Condo Fees$778
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.0%5
5-Year IRR
14.7%69
10-Year IRR
14.8%
Returns Index
35.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$28,200/yr
NOI
$11,667/yr
Net Cash Flow
-$97/mo
Cash Margin
-4.1%2
Cash Flow Index
2.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9120
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
37.5/ 100

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

Comparables

Properties near 2020 JASMINE Crescent 810

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.