2044 Arrowsmith Drive 105, Beacon Hill North - South and Area

$254,900
2044 Arrowsmith Drive 105

$254,900

New
29d
Condo ApartmentApartment

2044 Arrowsmith Drive 105, Beacon Hill North - South and Area

Total Monthly Obligation $1,958

Beds
3
Baths
1
Park
1
Sqft
700-799
DOM
29d
Score
32
Yield
10.4%
Cash on Cash
8.6%
Cap Rate
6.4%
5Y IRR
22.5%
10Y IRR
20.4%
Property Type-Condo Apartment
MLS® Number-X13823074
Beds-3
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-51-99
Taxes-$1,627 (2025)
Maintenance-$594/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Welcome to 105B at 2044 Arrowsmith Drive! This bright and spacious 3-bedroom condo offers comfortable living in a convenient Ottawa location. With south-facing exposure, the living and dining areas enjoy plenty of natural light throughout the day. Freshly painted and thoughtfully updated, the unit features luxury vinyl flooring with Dricore underlay, updated trim and doors, updated electrical fixtures, and a beautifully renovated 4-piece bathroom with a ceramic tub surround, bathtub, vanity, toilet and sink. The refreshed kitchen offers new lower cabinetry, countertop, backsplash, sink, faucet and hood fan, with the fridge included as-is. Please note that a stove/oven is not currently installed in the unit. Additional improvements include new electric baseboards in two bedrooms and three electric space heaters installed approximately six years ago. Enjoy the benefits of a well-managed, family- and pet-friendly building with an outdoor pool, indoor dry sauna, visitor parking and shared laundry facilities on the second floor. The unit also comes with a dedicated storage locker on the third floor and one exclusive-use parking space (#183). Condo fees are $594/month, with hot water owned and maintained by the condominium corporation. Ideally situated close to Gloucester Shopping Centre, Walmart, Costco, schools, parks, restaurants, coffee shops, Blair LRT Station and Highway 417. With convenient access to everyday amenities and transportation, this is a great opportunity to own a spacious 3-bedroom condo in an established Ottawa community. *Some photos have been virtually staged

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

Closing Costs

Mortgage Amount
$203,920
Land Transfer Taxes$2,299
Legal Fees (Est.)
$
Total cash required for closing$54,779

Total Monthly Obligation

$1,958/mo
Mortgage $1,028
Monthly Loss $1,687
Principal$271
Interest$758
Property Tax$136
Condo Fees$594
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.0%38
Cash-on-Cash
0.8%9
5-Year IRR
16.8%81
10-Year IRR
16.4%
Returns Index
43.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
32/ 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
$26,568/yr
NOI
$12,756/yr
Net Cash Flow
$35/mo
Cash Margin
1.6%6
Cash Flow Index
6.4/ 100
Risk Profile
Weight: 20%
DSCR
1.0330
LTV Ratio
80.0%18
Vacancy Buffer
4.8 mo81
Risk Index
43.1/ 100

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

Comparables

Properties near 2044 Arrowsmith Drive 105

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.