99A Concord Street N, Glebe - Ottawa East and Area

$725,000
99A Concord Street N

$725,000

New
127d
Semi-Detached 3-Storey

99A Concord Street N, Glebe - Ottawa East and Area

Total Monthly Obligation $3,898

HausQ Valuation Report
Beds
4
Baths
3
Park
1
Sqft
1100-1500
DOM
127d
Score
20
Yield
5.7%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.7%
Property Type-Semi-Detached
MLS® Number-X13463730
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19 × 44.19 ft
Listed on site-Jun 18, 2026
Style-3-Storey
Building Type-Semi-Detached
Taxes-$7,188.4 (2025)
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE MARLAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Wood , Metal/Steel Siding
Roof-Flat
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-4408 - Ottawa East
Title-Residential Freehold

No agent assigned

Modern infill 4 level Semi with parking. This building is professionally managed and fully tenanted. Buy and hold or eventually move in! Location is just off the 417 and near the Canal. Rented for $4,200 + Heat & Electricity as of May 1st 2026

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,898/mo
Mortgage $2,924
Monthly Loss $3,129
Principal$770
Interest$2,155
Property Tax$599
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.2/ 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
$41,004/yr
NOI
$25,215/yr
Net Cash Flow
-$823/mo
Cash Margin
-24.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
22.7/ 100

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

Comparables

Properties near 99A Concord Street N

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.