2000 Jasmine Crescent 409, Beacon Hill North - South and Area

$249,900
2000 Jasmine Crescent 409

$249,900

New
15d
Condo ApartmentApartment

2000 Jasmine Crescent 409, Beacon Hill North - South and Area

Total Monthly Obligation $2,165

Beds
3
Baths
2
Park
1
Sqft
900-999
DOM
15d
Score
29
Yield
11.4%
Cash on Cash
7.8%
Cap Rate
6.3%
5Y IRR
21.8%
10Y IRR
19.8%
Property Type-Condo Apartment
MLS® Number-X13877410
Beds-3
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 8, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,143.1 (2026)
Maintenance-$778.4/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-2108 - Beacon Hill South
Title-Residential Condo & Other

No agent assigned

Located in Beacon Hill South, this fourth-floor condo offers approximately 999 sq. ft. of living space, with three bedrooms, one full bathroom and a separate powder room. The renovated kitchen, bathroom and powder room are complemented by luxury vinyl flooring throughout. A large northwest-facing balcony extends the living space outdoors. One underground parking space and a storage locker are included; shared laundry is available in the building. Residents can enjoy an indoor pool, sauna, fitness centre, tennis courts and party room. Blair Station, Gloucester Centre, Jasmine Park, schools and shopping are nearby.

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

Closing Costs

Mortgage Amount
$199,920
Land Transfer Taxes$2,224
Legal Fees (Est.)
$
Total cash required for closing$53,704

Total Monthly Obligation

$2,165/mo
Mortgage $1,008
Monthly Loss $1,900
Principal$265
Interest$743
Property Tax$179
Condo Fees$778
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%35
Cash-on-Cash
-0.5%7
5-Year IRR
16.0%77
10-Year IRR
15.9%
Returns Index
40.3/ 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
$11,842/yr
Net Cash Flow
-$21/mo
Cash Margin
-0.9%4
Cash Flow Index
4.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9825
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo75
Risk Index
39.5/ 100

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

Comparables

Properties near 2000 Jasmine Crescent 409

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.