837 Eastvale Drive 1, Beacon Hill North - South and Area

$385,900
837 Eastvale Drive 1

$385,900

Price Change
45d
Condo Townhouse2-Storey

837 Eastvale Drive 1, Beacon Hill North - South and Area

Total Monthly Obligation $2,400

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
45d
Score
28
Yield
8.1%
Cash on Cash
5.0%
Cap Rate
5.7%
5Y IRR
19.6%
10Y IRR
17.9%
Property Type-Condo Townhouse
MLS® Number-X13756070
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 8, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$2,684.07 (2026)
Maintenance-$420/mo
Locker-None
Parking-1 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick Front
Possession-Flexible
Neighbourhood-2105 - Beaconwood
Title-Residential Condo & Other

No agent assigned

Welcome to Unit One, 837 Eastvale Drive! It's not every day you get the chance to be Number One, and this end unit condo townhouse might just be your opportunity. Offering 3 bedrooms, 1.5 bathrooms, and one of the most desirable locations within the neighbourhood, this home has only one attached neighbour and a spacious east-facing backyard, giving it the feel of a single-family home with the convenience of condo living. Beautiful perennial gardens add colour and curb appeal to the front of the home. Inside, the main floor features a renovated kitchen with plenty of cabinet and counter space, a separate dining room, and a bright living room. Patio doors from both the kitchen and living room lead to the private fenced backyard, making it easy to enjoy the outdoor space throughout the warmer months. The finished basement provides valuable additional living space with plenty of flexibility for a family room, home office, playroom, or home gym, along with additional storage. Set within a well-managed condominium community, you'll enjoy nearby parks, walking trails, schools, shopping, and everyday amenities. The future LRT station is just a short walk away, adding even more convenience to an already well-connected location with easy access to downtown Ottawa. Unit One offers a great combination of space, convenience, and location. 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$308,720
Land Transfer Taxes$4,264
Legal Fees (Est.)
$
Total cash required for closing$82,944

Total Monthly Obligation

$2,400/mo
Mortgage $1,557
Monthly Loss $1,991
Principal$410
Interest$1,147
Property Tax$224
Condo Fees$420
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%34
Cash-on-Cash
-1.0%6
5-Year IRR
15.1%72
10-Year IRR
14.8%
Returns Index
37.9/ 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
$31,128/yr
NOI
$17,891/yr
Net Cash Flow
-$66/mo
Cash Margin
-2.5%3
Cash Flow Index
2.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo68
Risk Index
36.7/ 100

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

Comparables

Properties near 837 Eastvale Drive 1

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.