2063 Jasmine Crescent 63, Beacon Hill North - South and Area

$385,700
2063 Jasmine Crescent 63

$385,700

New
24d
Condo Townhouse2-Storey

2063 Jasmine Crescent 63, Beacon Hill North - South and Area

Total Monthly Obligation $2,535

Beds
4
Baths
2
Park
1
Sqft
1400-1599
DOM
24d
Score
32
Yield
9.1%
Cash on Cash
7.8%
Cap Rate
6.3%
5Y IRR
21.8%
10Y IRR
19.8%
Property Type-Condo Townhouse
MLS® Number-X13844106
Beds-4
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,542 (2025)
Maintenance-$567/mo
Locker-None
Parking-1 - None
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-HONESTDOOR INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-Negotiable
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Click brochure link for more details** Sun-Filled End-Unit Condo Townhome with Classic Interior Design. Welcome to this bright and spacious end-unit condo townhome. The main level features a functional layout designed with distinct kitchen, dining, and living spaces highlighted by rich custom wainscoting, decorative half-timbering, and beautiful mosaic parquet flooring. Two large sliding patio doors flood the living area with natural light and open directly to a private backyard retreat. Upper Level: Four generously sized bedrooms all on one level with carpet-free flooring throughout, served by a refreshed full main bathroom. Finished Basement: Offers flexible living space with an inviting family room, a second full bathroom, a separate laundry area, and abundant storage. Perfect for a home office, gym, or media room! Outdoors & Parking: Fully fenced backyard along with the ultimate convenience of a designated parking space. Prime Location: Nestled in a sought-after Ottawa neighborhood steps from schools, parks, shopping, public transit, and scenic bike paths and fast access to downtown. Stress-free lifestyle: no lawn to mow and no snow to shovel!

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

Closing Costs

Mortgage Amount
$308,560
Land Transfer Taxes$4,261
Legal Fees (Est.)
$
Total cash required for closing$82,901

Total Monthly Obligation

$2,535/mo
Mortgage $1,556
Monthly Loss $2,125
Principal$409
Interest$1,146
Property Tax$212
Condo Fees$567
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.2%40
Cash-on-Cash
1.4%11
5-Year IRR
17.1%82
10-Year IRR
16.5%
Returns Index
45.0/ 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
$35,124/yr
NOI
$19,866/yr
Net Cash Flow
$100/mo
Cash Margin
3.4%9
Cash Flow Index
9.0/ 100
Risk Profile
Weight: 20%
DSCR
1.0632
LTV Ratio
80.0%18
Vacancy Buffer
3.7 mo64
Risk Index
38.2/ 100

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

Comparables

Properties near 2063 Jasmine Crescent 63

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.