1137 Chimney Hill Way, Beacon Hill North - South and Area

$399,900
1137 Chimney Hill Way

$399,900

New
24d
Condo Townhouse2-Storey

1137 Chimney Hill Way, Beacon Hill North - South and Area

Total Monthly Obligation $2,768

Beds
3
Baths
2
Park
2
Sqft
1200-1399
DOM
24d
Score
20
Yield
7.1%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Condo Townhouse
MLS® Number-X13843022
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,836 (2026)
Maintenance-$719/mo
Locker-None
Parking-2 - Carport
Basement-Finished
Heating-Forced Air (Wood)
Brokerage-CENTURY 21 GOLDLEAF REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Exterior-Vinyl Siding
Possession-Flexible
Neighbourhood-2106 - Cardinal Heights
Title-Residential Condo & Other

No agent assigned

Beacon Hill South at its Best! This meticulously maintained, owner-occupied 3-bedroom condo offers comfortable living, thoughtful upgrades and an ideal location in a sought-after complex. Featuring two covered parking spaces right at your door, with convenient access to the lower level, this home is perfect for families and professionals alike.The main level features a beautifully renovated, open-concept kitchen with modern cabinetry, stone backsplash, under-cabinet lighting and patio doors leading to an elevated, south-facing deck-perfect for entertaining or relaxing while BBQing. The dining room offers rich laminate flooring and a custom built-in wall unit with concealed outlets and adjustable shelving. The spacious living room features a wood-burning fireplace and extra-wide patio doors overlooking a fully fenced, landscaped backyard.Upstairs, the generously sized primary bedroom spans the full width of the home, featuring laminate flooring, fresh paint, double windows and three closets with built-in organizers. Two additional well-proportioned bedrooms have also been freshly painted. The updated main bathroom features a soaker tub, modern fixtures and ceramic tile flooring.The complex has recently completed extensive exterior improvements, including new decks, fencing and siding, enhancing both its appearance and long-term value.Ideally situated between Montreal, Blair and Ogilvie Roads, this location offers easy access to shopping, restaurants, theatres, parks, schools and major employers, including the National Research Council and government offices. Enjoy convenient transit connections, with direct downtown buses nearby and the O-Train just a short walk away. Gloucester Centre is also close at hand. Updates include a new furnace (2017), bedroom ceiling fans, and HVAC (2016).An exceptional opportunity to enjoy spacious, well-maintained living in a convenient, family-friendly neighbourhood.

$
$
%
%
$
$
$
(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

$2,768/mo
Mortgage $1,613
Monthly Loss $2,344
Principal$424
Interest$1,189
Property Tax$236
Condo Fees$719
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
9.0%29
10-Year IRR
10.1%
Returns Index
15.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$28,440/yr
NOI
$11,732/yr
Net Cash Flow
-$635/mo
Cash Margin
-26.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
28.2/ 100

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

Comparables

Properties near 1137 Chimney Hill Way

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.