2000 JASMINE Crescent 705, Beacon Hill North - South and Area

$219,900
2000 JASMINE Crescent 705

$219,900

New
37d
Condo ApartmentApartment

2000 JASMINE Crescent 705, Beacon Hill North - South and Area

Total Monthly Obligation $1,901

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
37d
Score
38
Yield
12.4%
Cash on Cash
12.9%
Cap Rate
7.4%
5Y IRR
26.0%
10Y IRR
23.4%
Property Type-Condo Apartment
MLS® Number-X13791434
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Sep 16, 2026
Style-Apartment
Building Type-Condo Apartment
Age-51-99
Taxes-$1,749 (2026)
Maintenance-$668.71/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Tar and Gravel
Foundation-Concrete
Possession-30 days plus
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

2000 JASMINE CRESCENT UNIT 705 , sits this beautiful 2 bedroom unit perched just high enough to take advantage of a beautiful view of the city scape , over the tree tops yet still plenty of green foliage (plus the loud Fall colors ) to gaze at. Beautiful condition with newer kitchen cabinetry , granite counter tops , stainless steal appliances , electrical all updated and upgraded / new panel , newer flooring , newer plumbing ,really well maintained unit , complete building is in an upgrade phase with improvements to the main floor foyer , plenty of rec facilities, gym, indoor swimming pool ,underground heated parking ..... all this with a premium location ,close to LRT , close to Costco, CSIS, CSEC, NRC, public pools and fitness centres ,arena(s) , Condo fees cover most everything heat, hydro, water plus plus plus .Possession date flexible .

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

Closing Costs

Mortgage Amount
$175,920
Land Transfer Taxes$1,924
Legal Fees (Est.)
$
Total cash required for closing$47,404

Total Monthly Obligation

$1,901/mo
Mortgage $887
Monthly Loss $1,668
Principal$233
Interest$654
Property Tax$146
Condo Fees$669
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.7%46
Cash-on-Cash
3.8%18
5-Year IRR
19.4%90
10-Year IRR
18.7%
Returns Index
52.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
38/ 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
$27,360/yr
NOI
$12,450/yr
Net Cash Flow
$151/mo
Cash Margin
6.6%16
Cash Flow Index
15.7/ 100
Risk Profile
Weight: 20%
DSCR
1.1742
LTV Ratio
80.0%18
Vacancy Buffer
5.0 mo83
Risk Index
47.7/ 100

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

Comparables

Properties near 2000 JASMINE Crescent 705

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.