1439 Bethamy Lane, Beacon Hill North - South and Area

$349,900
1439 Bethamy Lane

$349,900

Price Change
66d
Condo Townhouse2-Storey

1439 Bethamy Lane, Beacon Hill North - South and Area

Total Monthly Obligation $2,299

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
66d
Score
28
Yield
8.2%
Cash on Cash
4.5%
Cap Rate
5.5%
5Y IRR
19.1%
10Y IRR
17.5%
Property Type-Condo Townhouse
MLS® Number-X13689314
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 18, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,548.98 (2026)
Maintenance-$475/mo
Locker-None
Parking-1 - Surface
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Other
Roof-Asphalt Shingle
Foundation-Concrete
Possession-TBD
Neighbourhood-2107 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Check out this inviting condo townhouse in the desirable Beacon Hill neighbourhood. Featuring three generously sized bedrooms and a smart layout that maximizes both space and natural light, this home delivers a bright, welcoming feel throughout. The updated main bathroom adds a fresh, modern touch, while the practical floor plan ensures easy flow from living areas to bedrooms. Outside, enjoy the convenience and privacy of a fully fenced yard, perfect for pets, outdoor dining, or simply relaxing. Ideally located in Beacon Hill with easy access to parks, schools, shopping, and transit, this well-maintained townhouse is ready for you to move in and make it your own. 24 hours irrevocable on all offers. Some photos are digitally enhanced.

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,299/mo
Mortgage $1,411
Monthly Loss $1,927
Principal$371
Interest$1,040
Property Tax$212
Condo Fees$475
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.2%6
5-Year IRR
15.0%71
10-Year IRR
14.8%
Returns Index
37.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$29,652/yr
NOI
$16,038/yr
Net Cash Flow
-$75/mo
Cash Margin
-3.0%3
Cash Flow Index
2.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
37.4/ 100

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

Comparables

Properties near 1439 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.