915 Elmsmere Road 1010, Beacon Hill North - South and Area

$279,900
915 Elmsmere Road 1010

$279,900

New
22d
Condo ApartmentApartment

915 Elmsmere Road 1010, Beacon Hill North - South and Area

Total Monthly Obligation $2,263

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
22d
Score
23
Yield
9.5%
Cash on Cash
2.0%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
15.9%
Property Type-Condo Apartment
MLS® Number-X13847776
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Oct 1, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,424 (2025)
Maintenance-$732/mo
Locker-Ensuite+Common
Parking-1 - Underground
Basement-None
Heating-Water (Gas)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-2107 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Welcome to this bright and tastefully renovated 2-bedroom sunny South-East end-unit condo, ideally located in the highly desirable Hillsview Terrace in Beacon Hill South. Offering generous living space and an abundance of natural light, this unit provides a comfortable and elevated lifestyle. Enjoy stunning views of the Gatineau Hills right from your private balcony, or take them in from the comfort of your living room and kitchen. The interior showcases a sleek, updated kitchen, beautiful flooring throughout, and a contemporary bathroom designed with both style and function in mind. Residents benefit from a full range of amenities including underground heated parking with a convenient wash bay, a storage locker, clubhouse, guest suite, outdoor pool, sauna, and more. All utilities-heat, hydro, and water-are included in the condo fees for added ease. Ideally situated close to transit, shopping, and just minutes to downtown Ottawa, this condo offers both convenience and lifestyle.

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

Closing Costs

Mortgage Amount
$223,920
Land Transfer Taxes$2,674
Legal Fees (Est.)
$
Total cash required for closing$60,154

Total Monthly Obligation

$2,263/mo
Mortgage $1,129
Monthly Loss $1,966
Principal$297
Interest$832
Property Tax$202
Condo Fees$732
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
12.0%50
10-Year IRR
12.6%
Returns Index
25.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$26,640/yr
NOI
$10,368/yr
Net Cash Flow
-$265/mo
Cash Margin
-11.9%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
34.4/ 100

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

Comparables

Properties near 915 Elmsmere Road 1010

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.