1465 Baseline Road 312, Belair Park - Copeland Park and Area

$320,000
1465 Baseline Road 312

$320,000

Price Change
154d
Condo Apartment1 Storey/Apt

1465 Baseline Road 312, Belair Park - Copeland Park and Area

Total Monthly Obligation $2,616

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
154d
Score
23
Yield
9.7%
Cash on Cash
2.1%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
16.0%
Property Type-Condo Apartment
MLS® Number-X13165346
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-May 22, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,805.27 (2025)
Maintenance-$890.99/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Radiant (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-5406 - Copeland Park
Title-Residential Condo & Other

No agent assigned

Spacious and sun-filled 3-bedroom, 2-bathroom corner unit condo offering the ideal blend of comfort, convenience, and community in a central Ottawa location. Perfect for those seeking the ease of condo living without compromising on space, this thoughtfully maintained home features a bright, well-designed layout with both south and west-facing windows that fill the living spaces with natural light throughout the day. Generous principal rooms, a dedicated dining area, and exceptional in-unit storage make this condo especially well suited for those looking to downsize without sacrificing functionality. Step onto the private balcony to enjoy fresh air and afternoon sunshine, while inside, the spacious primary bedroom offers ample closet space and a private ensuite. Two additional bedrooms provide flexibility for guests, hobbies, or a comfortable home office. This well-managed building is part of a welcoming three-building community known for its excellent amenities, beautiful green space and strong sense of connection among residents. Enjoy access to an outdoor pool, exercise room, billiards room, library, and party/meeting room, all designed to support an active and social lifestyle. Condo fees conveniently include heat, hydro, and water for truly carefree living. Complete with underground parking, a storage locker, ample visitor parking, and close proximity to shopping, transit, parks, and the conveniences of Merivale Road, this is an exceptional opportunity to enjoy comfortable, low-maintenance living.

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

Closing Costs

Mortgage Amount
$256,000
Land Transfer Taxes$3,275
Legal Fees (Est.)
$
Total cash required for closing$68,775

Total Monthly Obligation

$2,616/mo
Mortgage $1,291
Monthly Loss $2,276
Principal$340
Interest$951
Property Tax$234
Condo Fees$891
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.9%2
5-Year IRR
12.3%53
10-Year IRR
12.9%
Returns Index
26.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$31,116/yr
NOI
$12,107/yr
Net Cash Flow
-$282/mo
Cash Margin
-10.9%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
31.4/ 100

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

Comparables

Properties near 1465 Baseline Road 312

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.