1576 Lassiter Terrace, Beacon Hill North - South and Area

$430,000
1576 Lassiter Terrace

$430,000

Price Change
29d
Condo Townhouse2-Storey

1576 Lassiter Terrace, Beacon Hill North - South and Area

Total Monthly Obligation $2,698

HausQ Valuation Report
Bed+Den
4+1
Baths
3
Park
1
Sqft
1000-1199
DOM
29d
Score
22
Yield
6.9%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Condo Townhouse
MLS® Number-X13822158
Bed+Den-4+1
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,836.73 (2026)
Maintenance-$527/mo
Locker-None
Parking-1 - Other
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ICI SOURCE REAL ASSET SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Stucco (Plaster)
Possession-30-60
Neighbourhood-2105 - Beaconwood
Title-Residential Condo & Other

No agent assigned

Spacious & Fully Updated 3-Bed Townhome in Beacon Hill North! Welcome to this solid Minto home, smoke free, beautifully maintained and updated 3-bedroom, 2.5-baths condo townhome in the highly desirable Beacon Hill North community. Move-in ready with zero carpet-featuring easy-to-maintain ceramic tiles and laminate flooring throughout! Turn-Key Mechanicals: New Furnace & Electric Hot Water Tank (2025), New A/C in 2020, and Roof(approximately 2018). New Windows Throughout: Living Room & Primary Bedroom (2026), Kitchen & Secondary Bedrooms(2021). Freshly painted throughout the past year. Non-smoking environment. Semi-private fully fenced decked backyard leading to a quiet green space. Condo Amenities: Access to a private party room and an outdoor pool (open late June through early September). Condo Fee: $527/month (covers all exterior maintenance, outside building insurance, snow removal, lawn care, outdoor pool, water & amenity access). Highlight of Schools: Beacon Hill North is famous for top-tier schools. *For Additional Property Details Click The Brochure Icon Below*

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

Closing Costs

Mortgage Amount
$344,000
Land Transfer Taxes$5,075
Legal Fees (Est.)
$
Total cash required for closing$92,575

Total Monthly Obligation

$2,698/mo
Mortgage $1,735
Monthly Loss $2,241
Principal$456
Interest$1,278
Property Tax$236
Condo Fees$527
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
11.0%42
10-Year IRR
11.5%
Returns Index
22.1/ 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
$29,628/yr
NOI
$15,104/yr
Net Cash Flow
-$476/mo
Cash Margin
-19.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo61
Risk Index
30.0/ 100

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

Comparables

Properties near 1576 Lassiter Terrace

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.