101 Pinhey Street 304, West Centre Town

$319,900
101 Pinhey Street 304

$319,900

Price Change
171d
Condo ApartmentApartment

101 Pinhey Street 304, West Centre Town

Total Monthly Obligation $2,220

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
171d
Score
20
Yield
6.9%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Condo Apartment
MLS® Number-X13086414
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-May 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,504.3 (2026)
Maintenance-$437.94/mo
Locker-None
Parking-Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Unit will be vacant Dec 1
Neighbourhood-4202 - Hintonburg
Title-Residential Condo & Other

No agent assigned

Don't miss the opportunity to live in a great location while enjoying the best of condo living. The character of a London Flat with the farmhouse styled charm. This Hintonburg condo is next to new and offers great living space with everything you could want in one unit. Accessibility by wide doors and an automatic unit door to an open space unit built with the luxury of tall ceilings and windows throughout. The entire unit features modern finishes and includes in unit laundry. Don't miss the great living amenities that include a dog wash, bicycle storage and a rooftop terrace - a great space to enjoy on your own or a BBQ with friends. This unit is in the heart of Hintonburg offering an easy walk to boutique shops, the farmers market, and entertainment. Great transit options are not far away either. A great option for living close to work for those looking to live near but not in the downtown core and a great option from those at Tunney's pasture. This unit offers only shares one connected wall in the bath/kitchen. This condo will invite you to immerse yourself in a lifestyle that enjoys some of the best of Ottawa has to offer.

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

Closing Costs

Mortgage Amount
$255,920
Land Transfer Taxes$3,274
Legal Fees (Est.)
$
Total cash required for closing$68,754

Total Monthly Obligation

$2,220/mo
Mortgage $1,290
Monthly Loss $1,881
Principal$340
Interest$951
Property Tax$292
Condo Fees$438
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
8.3%25
10-Year IRR
9.5%
Returns Index
13.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$22,116/yr
NOI
$8,745/yr
Net Cash Flow
-$562/mo
Cash Margin
-30.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
32.9/ 100

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

Comparables

Properties near 101 Pinhey Street 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.