2000 Jasmine Crescent 304, Beacon Hill North - South and Area

$260,000
2000 Jasmine Crescent 304

$260,000

New
22d
Condo Apartment1 Storey/Apt

2000 Jasmine Crescent 304, Beacon Hill North - South and Area

Total Monthly Obligation $2,186

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
900-999
DOM
22d
Score
29
Yield
11.0%
Cash on Cash
7.1%
Cap Rate
6.1%
5Y IRR
21.3%
10Y IRR
19.3%
Property Type-Condo Apartment
MLS® Number-X13853230
Beds-3
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 1, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$1,900 (2025)
Maintenance-$778.4/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-SOLID ROCK REALTY
Cooling-Other, Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Roof-Flat
Foundation-Concrete
Possession-TBD
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Space, comfort, and exceptional value at 2000 Jasmin Crescent! Located on the third floor, this three-bedroom condo enjoys a street-facing position on the quieter side of the building. The inviting living and dining areas feature large windows and attractive wood-look flooring, with room to relax, entertain, and enjoy everyday living. A generous balcony provides additional outdoor space for your morning coffee or an evening unwind. The functional kitchen includes a refrigerator and stove, ample cabinetry, and an opportunity to add your personal touch over time. Three bedrooms and two bathrooms offer flexibility for family, guests, or a home office. Heating and cooling are included in the condo fees, adding convenience to your monthly budgeting. Building amenities include an indoor pool, gym, party/recreation room, coin-operated laundry, and underground parking. An appealing opportunity for first-time buyers or anyone seeking three-bedroom living at an accessible price. Bring your ideas and make it your own!

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

Closing Costs

Mortgage Amount
$208,000
Land Transfer Taxes$2,375
Legal Fees (Est.)
$
Total cash required for closing$55,875

Total Monthly Obligation

$2,186/mo
Mortgage $1,049
Monthly Loss $1,910
Principal$276
Interest$773
Property Tax$158
Condo Fees$778
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%34
Cash-on-Cash
-0.9%6
5-Year IRR
15.6%75
10-Year IRR
15.5%
Returns Index
39.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$28,584/yr
NOI
$12,085/yr
Net Cash Flow
-$42/mo
Cash Margin
-1.8%3
Cash Flow Index
3.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
38.9/ 100

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

Comparables

Properties near 2000 Jasmine Crescent 304

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.