1328 Lassiter Terrace 75, Beacon Hill North - South and Area

$299,900
1328 Lassiter Terrace 75

$299,900

Price Change
51d
Condo Townhouse2-Storey

1328 Lassiter Terrace 75, Beacon Hill North - South and Area

Total Monthly Obligation $2,169

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
51d
Score
32
Yield
9.9%
Cash on Cash
8.2%
Cap Rate
6.3%
5Y IRR
22.2%
10Y IRR
20.1%
Property Type-Condo Townhouse
MLS® Number-X13738632
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 2, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,785 (2026)
Maintenance-$527/mo
Locker-None
Parking-1 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Stucco (Plaster), Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-2105 - Beaconwood
Title-Residential Condo & Other

No agent assigned

Attention renovators, handy first-time buyers, and savvy investors! Welcome to 1328 Lassiter Terrace, an incredible value-packed opportunity nestled in the desirable Beaconwood community-just 10 minutes from downtown Ottawa. Brimming with solid bones and huge potential, this 3-bedroom, 2-bathroom condo townhome is ready for your updates and creative vision to build instant sweat equity. The bright main level features functional, open-concept living and dining spaces filled with natural light. Step directly out from the dining room into your private, fully fenced backyard-backing directly onto Naskapi Ridge Park with mature trees and no rear neighbors, offering a tranquil, parkland backdrop you simply can't replicate. Upstairs offers three well-proportioned bedrooms, including a generous primary retreat, alongside a full 4-piece bathroom ready for a modern refresh. The fully finished basement expands your living space, featuring a cozy recreation room, a convenient 2-piece powder room, laundry, and ample storage space. Enjoy low-stress living with comprehensive condo fees covering exterior building maintenance (roof, siding, windows, doors, fence), snow removal, lawn care, and building insurance. Complex amenities include an in-ground outdoor pool, children's playground, and a community/party room. Includes 1 assigned parking space right at your front door, plus ample visitor parking. Unbeatable location steps from park trails, Ski Hill Park, Ottawa River pathways, top-rated schools (including Colonel By S.S. with the IB Program), shopping, transit, and quick access to Highway 174. Don't miss this chance to customize a home to your taste in a prime, park-facing setting!

$
$
%
%
$
$
$
(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

$2,169/mo
Mortgage $1,210
Monthly Loss $1,850
Principal$318
Interest$891
Property Tax$232
Condo Fees$527
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.1%38
Cash-on-Cash
1.0%10
5-Year IRR
16.9%81
10-Year IRR
16.4%
Returns Index
44.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
32/ 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
$29,628/yr
NOI
$15,156/yr
Net Cash Flow
$53/mo
Cash Margin
2.2%7
Cash Flow Index
7.1/ 100
Risk Profile
Weight: 20%
DSCR
1.0430
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo75
Risk Index
41.2/ 100

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

Comparables

Properties near 1328 Lassiter Terrace 75

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.