83 Indigo Street, Beacon Hill North - South and Area

$639,900
83 Indigo Street

$639,900

New
15d
Att/Row/Townhouse2-Storey

83 Indigo Street, Beacon Hill North - South and Area

Total Monthly Obligation $3,395

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
15d
Score
21
Yield
5.9%
Cash on Cash
0.3%
Cap Rate
4.6%
5Y IRR
15.8%
10Y IRR
14.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13874778
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-28.44 × 84.46 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,267 (2026)
Parking-3 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-MARTELS REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-2107 - Beacon Hill South
Title-Residential Freehold

No agent assigned

LOCATION! LOCATION! Rarely offered in the well-established Spectra community of Beacon Hill/Ottawa East, this VALUE-DRIVEN END-UNIT FREEHOLD TOWNHOME is the largest model in the Indigo series! Offering 3 generous bedrooms, 3 bathrooms & the added privacy of an end unit with no rear access easement for neighbouring homes-an uncommon bonus, especially for pet owners. Move-in ready, well staged & exceptionally clean, this is a smart choice for buyers wanting more space, a strong location & excellent value. PERFECTLY POSITIONED with quick access to Highway 417, Blair LRT, CSIS, NRC, Costco, St-Laurent Shopping Centre, Ottawa U, ByWard Market, Rideau Centre, shopping, dining & everyday conveniences. OUTDOORS! Enjoy a sun-filled west-facing, fully fenced yard with deck-ideal for barbecues, relaxing & entertaining. INSIDE! A bright, practical layout offers formal living & dining rooms plus an efficient galley kitchen with ceramic backsplash, double sink, SS appliances, separate pantry & breakfast area with patio doors to a freshly stained deck. UPSTAIRS! Two well-sized secondary bedrooms, a full main bathroom & a spacious PRIMARY RETREAT with walk-in closet & private ensuite featuring a separate shower. LOWER LEVEL! Professionally finished by the builder with a large family room anchored by a corner gas fireplace, plus laundry & storage. Furnace 2008 & central air 2025 both serviced on October 01 2026. Roof 2008 inspected in 2021. Attached garage + long driveway with parking for up to 2 vehicles. END UNIT. LARGEST INDIGO MODEL. WEST-FACING YARD. MOVE-IN READY. PRICED TO GET ATTENTION-A LOCATION & VALUE COMBINATION THAT IS HARD TO BEAT! An excellent opportunity for buyers seeking space, privacy & convenience in a sought-after east-end location-priced to stand out in today's market. Utilities for 8 mos are approx & as per last occupant: Hydro: $873.92, Gas & HWT: $1,137.63, Water: $508.42. Complete detailed feature brochure, inspection report 2021, available upon request

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,395/mo
Mortgage $2,581
Monthly Loss $2,716
Principal$679
Interest$1,902
Property Tax$439
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.0%2
5-Year IRR
11.7%48
10-Year IRR
12.0%
Returns Index
25.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$37,632/yr
NOI
$24,102/yr
Net Cash Flow
-$573/mo
Cash Margin
-18.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.9/ 100

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

Comparables

Properties near 83 Indigo Street

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.