1248 Bethamy Lane, Beacon Hill North - South and Area

$389,900
1248 Bethamy Lane

$389,900

New
16d
Condo Townhouse2-Storey

1248 Bethamy Lane, Beacon Hill North - South and Area

Total Monthly Obligation $2,446

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
16d
Score
25
Yield
7.6%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Condo Townhouse
MLS® Number-X13870908
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,162 (2026)
Maintenance-$493/mo
Locker-None
Parking-1 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK PILON GROUP REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Possession-TBA
Neighbourhood-2107 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Welcome to this well-maintained 3-bedroom, 2-bathroom condo townhouse located in the established and convenient community of Beacon Hill South. Offering a functional layout, numerous updates, and easy access to transit and everyday amenities, this move-in-ready home is a great option for first-time buyers, downsizers, or investors.The main level features a bright and spacious living and dining area with plenty of natural light and room for both relaxing and entertaining. The updated eat-in kitchen (2022) offers ample cabinetry, appliances, and comfortable space for everyday dining. Upstairs, you'll find three well-sized bedrooms along with a beautifully renovated full bathroom (2018), providing plenty of room for a growing family, guests, or a home office.The partially finished lower level adds valuable additional living space with an open layout and pot lights completed in 2020. Whether used as a recreation room, gym, office, or playroom, it offers excellent flexibility while still providing storage and convenient in-unit laundry. A new washer and dryer were added in 2023. Several important updates have already been completed, including central air conditioning (2021), living room and bedroom windows (2022), rear door (2022), exterior siding and fencing (2022), along with professionally serviced HVAC and cleaned vents and ducts in 2025. One dedicated parking space is included, with additional visitor parking available. The location offers excellent connectivity, just minutes from Blair LRT Station, Highway 174, Montfort Hospital, CSIS, NRC, CMHC, schools, parks, shopping, restaurants, and everyday amenities. With three bedrooms, additional lower-level living space, numerous updates, and a convenient east-end location, this property offers excellent value and an opportunity to simply move in and enjoy. Photos virtually staged.

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

Closing Costs

Mortgage Amount
$311,920
Land Transfer Taxes$4,324
Legal Fees (Est.)
$
Total cash required for closing$83,804

Total Monthly Obligation

$2,446/mo
Mortgage $1,573
Monthly Loss $2,032
Principal$414
Interest$1,159
Property Tax$180
Condo Fees$493
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.4%3
5-Year IRR
13.2%59
10-Year IRR
13.3%
Returns Index
30.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$29,472/yr
NOI
$16,047/yr
Net Cash Flow
-$236/mo
Cash Margin
-9.6%1
Cash Flow Index
0.7/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
34.1/ 100

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

Comparables

Properties near 1248 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.