2166 Loyola Avenue 88, Beacon Hill North - South and Area

$359,900
2166 Loyola Avenue 88

$359,900

New
31d
Condo Townhouse2-Storey

2166 Loyola Avenue 88, Beacon Hill North - South and Area

Total Monthly Obligation $2,237

Bed+Den
4+1
Baths
2
Park
1
Sqft
1200-1399
DOM
31d
Score
29
Yield
8.2%
Cash on Cash
5.8%
Cap Rate
5.8%
5Y IRR
20.3%
10Y IRR
18.5%
Property Type-Condo Townhouse
MLS® Number-X13813856
Bed+Den-4+1
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,329 (2025)
Maintenance-$391/mo
Locker-None
Parking-1 - None
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Shingle
Roof-Asphalt Shingle
Possession-Flexible
Neighbourhood-2105 - Beaconwood
Title-Residential Condo & Other

No agent assigned

Attention renovators and first-time buyers! This end-unit 3-bedroom, 2-bath condo townhome in Beacon Hill North is packed with potential. Features hardwood in the living and dining rooms, ceramic in the kitchen, and carpet upstairs. The finished lower level offers a rec room, den, and laundry. Enjoy extra natural light, a private yard, low condo fees, and one parking space in an established Ottawa neighbourhood located in the Colonel By Secondary School catchment. Bring your vision!

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,237/mo
Mortgage $1,452
Monthly Loss $1,855
Principal$382
Interest$1,070
Property Tax$194
Condo Fees$391
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.8%35
Cash-on-Cash
-0.4%7
5-Year IRR
15.6%75
10-Year IRR
15.2%
Returns Index
39.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$29,520/yr
NOI
$17,147/yr
Net Cash Flow
-$23/mo
Cash Margin
-0.9%4
Cash Flow Index
4.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9826
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
38.9/ 100

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

Comparables

Properties near 2166 Loyola Avenue 88

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.