2166 Monson Crescent, Beacon Hill North - South and Area

$654,900
2166 Monson Crescent

$654,900

New
8d
DetachedBungalow

2166 Monson Crescent, Beacon Hill North - South and Area

Total Monthly Obligation $3,445

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
8d
Score
21
Yield
5.7%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.5%
Property Type-Detached
MLS® Number-X14081376
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-55 × 100 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,139 (2026)
Parking-4 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEX
Neighbourhood-2103 - Beacon Hill North
Title-Residential Freehold

No agent assigned

OPEN HOUSE FRI 5-7PM Tucked away in Beacon Hill is where you will find this cute bungalow on a GREAT size FENCED lot! An instant community, most of the neighbours are long time/original owners! Full brick front & a LONG driveway that can fit 3 cars! The interlock front walkway guides you to the new front door with glass detail. There is a beautiful mature tree in the front & north facing backyard. Freshly painted throughout. A new front door with glass detail! A large NEW bay window (2021) in the living room allows for great front yard views. Site finished hardwood throughout! Easy flow from the dining room to the kitchen! The kitchen offers lots of cabinets, a window over the granite sink & plenty of countertop space! 3 bedrooms on the MAIN level. A 4-piece bath can be found on the main AND lower level! FULLY finished lower level offers NEW luxury vinyl flooring in the large family room & office (or playroom, home theatre). Ample storage. Potential for an income property or private inlaw suite in the lower level as there is a door at the back of the home!. Roof & furnace 2005, AC 2010

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

Closing Costs

Mortgage Amount
$523,920
Land Transfer Taxes$9,573
Legal Fees (Est.)
$
Total cash required for closing$142,053

Total Monthly Obligation

$3,445/mo
Mortgage $2,642
Monthly Loss $2,750
Principal$695
Interest$1,947
Property Tax$428
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.5%46
10-Year IRR
11.8%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$37,596/yr
NOI
$24,197/yr
Net Cash Flow
-$625/mo
Cash Margin
-20.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.4/ 100

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

Comparables

Properties near 2166 Monson Crescent

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.