2000 JASMINE Crescent 1112, Beacon Hill North - South and Area

$199,900
2000 JASMINE Crescent 1112

$199,900

New
39d
Condo ApartmentApartment

2000 JASMINE Crescent 1112, Beacon Hill North - South and Area

Total Monthly Obligation $1,846

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
39d
Score
43
Yield
13.7%
Cash on Cash
15.6%
Cap Rate
7.9%
5Y IRR
28.3%
10Y IRR
25.4%
Property Type-Condo Apartment
MLS® Number-X13779914
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Sep 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$1,947.11 (2026)
Maintenance-$677.56/mo
Locker-None
Parking-1 - Underground
Basement-None, None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Brick
Possession-TBD
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Bright and well-appointed, this inviting 2-bedroom, 1-bathroom condo offers comfortable living in a highly convenient location. The bright living area flows seamlessly into a dedicated dining space, creating a functional layout for both everyday living and entertaining. The kitchen features a convenient pantry for added storage, while both bedrooms offer generous proportions. A well-appointed 3-piece bathroom and private balcony complete the unit.Enjoy the convenience of one underground parking space and an impressive selection of building amenities, including a pool, sauna, gym, party room and tennis courts. Ideally located within walking distance to restaurants, shopping, LRT and public transit, schools, and Costco, this is an excellent opportunity to enjoy low-maintenance living with everything you need close by.

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

Closing Costs

Mortgage Amount
$159,920
Land Transfer Taxes$1,724
Legal Fees (Est.)
$
Total cash required for closing$43,204

Total Monthly Obligation

$1,846/mo
Mortgage $806
Monthly Loss $1,634
Principal$212
Interest$594
Property Tax$162
Condo Fees$678
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.1%51
Cash-on-Cash
5.7%26
5-Year IRR
21.1%94
10-Year IRR
20.2%
Returns Index
58.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
43/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$27,360/yr
NOI
$12,146/yr
Net Cash Flow
$206/mo
Cash Margin
9.0%23
Cash Flow Index
23.2/ 100
Risk Profile
Weight: 20%
DSCR
1.2651
LTV Ratio
80.0%18
Vacancy Buffer
5.1 mo84
Risk Index
51.0/ 100

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

Comparables

Properties near 2000 JASMINE Crescent 1112

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.