1900 Marquis Avenue 87, Beacon Hill North - South and Area

$475,000
1900 Marquis Avenue 87

$475,000

New
44d
Condo Townhouse2-Storey

1900 Marquis Avenue 87, Beacon Hill North - South and Area

Total Monthly Obligation $3,054

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
44d
Score
18
Yield
6.0%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Condo Townhouse
MLS® Number-X13758186
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 9, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,205.66 (2026)
Maintenance-$670.41/mo
Locker-None
Parking-1 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-Wood
Pool-None
Exterior-Brick
Roof-Asphalt Rolled
Foundation-Concrete
Possession-Immediate
Neighbourhood-2105 - Beaconwood
Title-Residential Condo & Other

No agent assigned

This home will not disappoint! Located in the community of Rothwell Ridge in Beacon Hill, this end-unit townhome has been thoughtfully updated with elegance and style in 2026. From the moment you step inside, you'll appreciate the bright and airy feel of this inviting home. The refinished hardwood floors flow throughout the main living areas. The welcoming living room features a wood-burning fireplace and flows seamlessly into the dining room, offering the perfect setting for gatherings with family and friends. The fully renovated kitchen is sure to impress, featuring stainless steel appliances, quartz countertops, and elegant brass accents that add a modern, sophisticated touch. Bright, stylish, and functional, this kitchen is perfect for everyday living and entertaining. Enjoy your morning coffee in the sun-filled breakfast area, or open the French doors to step outside and enjoy the garden. Upstairs, plush new carpeting on the stairs leads to three generously sized bedrooms with beautifully refinished parquet floors. The spacious primary bedroom is filled with natural light from its large windows. The renovated bathroom features a modern subway tile surround, large vanity, and plenty of counter space and storage. The fully finished basement offers even more living space, complete with a powder room. Create the perfect home gym, playroom, recreation space, or family room. The large laundry room also offers flexibility for a hobby area or dedicated workspace. Enjoy the outdoor pool during the summer months and take advantage of scenic walking and biking paths along the Ottawa River, just steps from your door. Conveniently located close to schools, parks, shops, restaurants, Costco, public transit, the LRT station, and Highway 174. A beautifully updated home in a fantastic location - move in, unpack, and enjoy! Take a look at the Multimedia button for more photos & video

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

Closing Costs

Mortgage Amount
$380,000
Land Transfer Taxes$5,975
Legal Fees (Est.)
$
Total cash required for closing$102,475

Total Monthly Obligation

$3,054/mo
Mortgage $1,916
Monthly Loss $2,549
Principal$504
Interest$1,412
Property Tax$267
Condo Fees$670
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.5%21
10-Year IRR
8.9%
Returns Index
11.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$28,608/yr
NOI
$12,097/yr
Net Cash Flow
-$908/mo
Cash Margin
-38.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
25.5/ 100

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

Comparables

Properties near 1900 Marquis Avenue 87

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.