1372 Bethamy Lane, Beacon Hill North - South and Area

$399,900
1372 Bethamy Lane

$399,900

New
29d
Condo Townhouse2-Storey

1372 Bethamy Lane, Beacon Hill North - South and Area

Total Monthly Obligation $2,494

HausQ Valuation Report
Bed+Den
4+1
Baths
2
Park
1
Sqft
1000-1199
DOM
29d
Score
24
Yield
7.4%
Cash on Cash
1.9%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.9%
Property Type-Condo Townhouse
MLS® Number-X13826488
Bed+Den-4+1
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,467.81 (2026)
Maintenance-$475/mo
Locker-None
Parking-1 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Stucco (Plaster), Wood
Foundation-Poured Concrete
Possession-60-89 days
Neighbourhood-2107 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Spacious 3+1 Bedroom Townhouse in a Prime Location! Welcome to this well-appointed 3+1 bedroom townhouse, featuring an inviting open-concept main level with a spacious living and dining area. The large Euro-style kitchen offers plenty of workspace and storage, plus a convenient breakfast counter-perfect for casual meals and entertaining. The finished basement provides additional living space with a generous L-shaped recreation room, along with a separate laundry and utility room. Step outside to a low-maintenance, fully fenced backyard featuring a large wooden deck-ideal for relaxing, entertaining, or enjoying the outdoors. One of the best locations in the project, this home backs onto peaceful green space, offering a pleasant and private setting. Located in a well-maintained condo community, it is conveniently close to public transit, shopping, and other amenities. A great combination of space, comfort, location, and outdoor living!

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,494/mo
Mortgage $1,613
Monthly Loss $2,069
Principal$424
Interest$1,189
Property Tax$206
Condo Fees$475
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.9%57
10-Year IRR
13.0%
Returns Index
29.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$29,652/yr
NOI
$16,119/yr
Net Cash Flow
-$270/mo
Cash Margin
-10.9%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
33.3/ 100

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

Comparables

Properties near 1372 Bethamy Lane

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.