2080 OGILVIE Road 7J, Beacon Hill North - South and Area

$299,900
2080 OGILVIE Road 7J

$299,900

New
16d
Condo Townhouse2-Storey

2080 OGILVIE Road 7J, Beacon Hill North - South and Area

Total Monthly Obligation $2,352

HausQ Valuation Report
Beds
4
Baths
2
Park
1
Sqft
1200-1399
DOM
16d
Score
29
Yield
10.3%
Cash on Cash
6.6%
Cap Rate
6.0%
5Y IRR
20.9%
10Y IRR
19.0%
Property Type-Condo Townhouse
MLS® Number-X13873068
Beds-4
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$1,909.49 (2025)
Maintenance-$783/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-LPT REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Slab
Possession-TBD
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Rarely offered 4 BED 2 bath, renovated condo-townhome in the heart of Beacon Hill South. Spacious entryway leads into a sun filled living room with an adjacent dining area leading to the backyard. Kitchen has been completely redone with countertops, cabinets and an added dishwasher! Main floor continues with a main floor bedroom which can easily double as a functional office. All of the flooring and trim on the main floor has been recently updated. Second floor boasts 3 well sized bedrooms and a showstopper washroom with marble countertops and floor and wall tiles! Enjoy the private backyard with no rear neighbours and take advantage of the community pool allocated to all residents! Walking distance to transit shops, costco and the wave pool! Water included in condo fees. Come and see what this wonderful community has to offer!

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

Closing Costs

Mortgage Amount
$239,920
Land Transfer Taxes$2,974
Legal Fees (Est.)
$
Total cash required for closing$64,454

Total Monthly Obligation

$2,352/mo
Mortgage $1,210
Monthly Loss $2,034
Principal$318
Interest$891
Property Tax$159
Condo Fees$783
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.7%6
5-Year IRR
15.6%75
10-Year IRR
15.5%
Returns Index
39.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$30,840/yr
NOI
$14,051/yr
Net Cash Flow
-$39/mo
Cash Margin
-1.5%4
Cash Flow Index
3.5/ 100
Risk Profile
Weight: 20%
DSCR
0.9724
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
37.4/ 100

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

Comparables

Properties near 2080 OGILVIE Road 7J

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.