915 Elmsmere Road 109, Beacon Hill North - South and Area

$309,000
915 Elmsmere Road 109

$309,000

New
30d
Condo Apartment1 Storey/Apt

915 Elmsmere Road 109, Beacon Hill North - South and Area

Total Monthly Obligation $2,370

Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
30d
Score
22
Yield
8.6%
Cash on Cash
-0.0%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.6%
Property Type-Condo Apartment
MLS® Number-X13820464
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Sep 23, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,664.68 (2026)
Maintenance-$702/mo
Locker-Exclusive
Parking-1 - Other
Basement-None
Heating-Water (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-2107 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Beacon Hill's most connected communities. This beautifully renovated corner-unit condo offers the rare advantage of private ground-floor living with its own direct exterior entrance-park just steps from your front door and come and go without ever passing through the lobby. Inside, you'll find a bright, thoughtfully designed layout featuring a spacious sunken living room, a stunning new kitchen and a beautifully renovated bathroom complete with a luxurious soaker tub. Clever storage solutions and maximized closet space make this home as functional as it is beautiful. Step outside to your own large private patio tucked away at the back of the building-an ideal space for morning coffee, entertaining friends, or simply relaxing in your own outdoor retreat. A dedicated parking space is conveniently located just outside your entrance, while a storage locker provides even more practical living space. Residents enjoy exceptional amenities including an outdoor pool, sauna, workshop, bike storage, laundry facilities, and beautifully maintained grounds. Condo fees include heat, hydro, electricity, snow removal, landscaping, and more, offering outstanding value and truly carefree living. Location is everything, and this one delivers. Walk to Metro, Canadian Tire, the library, pharmacies, restaurants, parks, and everyday conveniences. Costco, the Montfort Hospital, public transit, schools, and quick access to Highway 417 are all just minutes away. Whether you're a first-time buyer, downsizer, or savvy investor, this is more than just a condo-it's an opportunity to own a move-in-ready home that offers the privacy of a townhouse with the convenience of condominium living. Rare. Stylish. Exceptionally located. Don't miss it.

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

Closing Costs

Mortgage Amount
$247,200
Land Transfer Taxes$3,110
Legal Fees (Est.)
$
Total cash required for closing$66,410

Total Monthly Obligation

$2,370/mo
Mortgage $1,246
Monthly Loss $2,042
Principal$328
Interest$918
Property Tax$222
Condo Fees$702
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.8%41
10-Year IRR
11.6%
Returns Index
21.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$26,640/yr
NOI
$10,487/yr
Net Cash Flow
-$372/mo
Cash Margin
-16.8%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo70
Risk Index
32.6/ 100

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

Comparables

Properties near 915 Elmsmere Road 109

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.