2044 Arrowsmith Drive 405A, Beacon Hill North - South and Area

$192,500
2044 Arrowsmith Drive 405A

$192,500

New
9d
Condo Apartment1 Storey/Apt

2044 Arrowsmith Drive 405A, Beacon Hill North - South and Area

Total Monthly Obligation $1,580

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
9d
Score
83
Yield
19.5%
Cash on Cash
47.8%
Cap Rate
14.9%
5Y IRR
56.3%
10Y IRR
52.4%
Property Type-Condo Apartment
MLS® Number-X14081268
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 14, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$1,672.41 (2026)
Maintenance-$463.72/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-EXP REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

QUICK CLOSING POSSIBLE! Welcome to this RECENTLY UPDATED/PAINTED 1 bedroom condo in the heart of Beacon Hill South, one of Ottawa's most convenient and well-connected neighbourhoods. Located on the fourth floor, this move-in ready unit offers comfortable living with a functional layout and a bright, inviting living space. Freshly painted throughout, the unit features newly installed laminate flooring, updated baseboards, modern flush-mount lighting, new electrical outlets and switches, thermostats, door handles and newly installed blinds, creating a fresh, updated feel throughout. The practical kitchen is designed for everyday convenience, while the private balcony offers the perfect spot to enjoy your morning coffee or unwind at the end of the day. This well-managed, family and pet-friendly building offers an excellent selection of amenities, including an outdoor pool, indoor dry sauna, visitor parking, shared laundry facilities conveniently located on the second floor, a dedicated storage locker and one assigned parking space (#B102). Ideally situated with exceptional access to amenities and transportation, residents enjoy being just minutes from Gloucester Centre, Costco, Walmart, LCBO, restaurants, coffee shops, schools, parks and recreational facilities. Commuters will appreciate the easy access to OC Transpo, Blair LRT Station and Highway 417, providing quick connections throughout the city and convenient access to downtown Ottawa. Offering an outstanding combination of value, convenience and lifestyle, this affordable condo presents an excellent opportunity for first-time buyers, downsizers or investors looking to own in a desirable east-end location. Easy to view! *Some images virtually staged.

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

Closing Costs

Mortgage Amount
$154,000
Land Transfer Taxes$1,650
Legal Fees (Est.)
$
Total cash required for closing$41,650

Total Monthly Obligation

$1,580/mo
Mortgage $776
Monthly Loss $1,375
Principal$204
Interest$572
Property Tax$139
Condo Fees$464
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
12.6%96
Cash-on-Cash
35.9%100
5-Year IRR
46.5%100
10-Year IRR
43.3%
Returns Index
99.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
83/ 100
Good•Buy

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$37,572/yr
NOI
$24,178/yr
Net Cash Flow
$1,238/mo
Cash Margin
39.6%99
Cash Flow Index
99.3/ 100
Risk Profile
Weight: 20%
DSCR
2.59100
LTV Ratio
80.0%18
Vacancy Buffer
5.8 mo90
Risk Index
69.3/ 100

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

Comparables

Properties near 2044 Arrowsmith Drive 405A

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.