10 Cedar Road, Beacon Hill North - South and Area

$2,300,000
10 Cedar Road

$2,300,000

New
80d
DetachedBungalow

10 Cedar Road, Beacon Hill North - South and Area

Total Monthly Obligation $10,680

Beds
4
Baths
2
Park
5
Sqft
2000-2500
DOM
80d
Score
13
Yield
1.8%
Cash on Cash
-15.9%
Cap Rate
1.2%
5Y IRR
3.3%
10Y IRR
5.2%
Property Type-Detached
MLS® Number-X13634664
Beds-4
Bathrooms-2
Size-2000-2500 sqft
Lot Size-286.8 × 210.7 ft
Listed on site-Aug 4, 2026
Style-Bungalow
Building Type-Detached
Taxes-$12,333.7 (2026)
Parking-5 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Concrete, Stucco (Plaster)
Roof-Unknown
Foundation-Unknown
Sewer-Septic
Possession-Immediate
Neighbourhood-2101 - Rothwell Heights
Title-Residential Freehold

No agent assigned

Building lot opportunity! House being sold for lot value! Set on one of Rothwell Heights' most sought-after streets, this remarkable building lot on Cedar Road offers a rare opportunity to create a custom home in an elevated, tree-lined setting. Positioned high within the neighbourhood and surrounded by some of its most admired residences, the location is deeply private. Comprising 43776.82 square feet, the lot sits on the south side of the street, offering beautiful natural light and tranquil treetop views throughout the day. Its irregular shape adds architectural interest, with an impressive 286.8 feet of frontage that follows a gentle, picturesque curve along Cedar Road. The depth extends approximately 211 feet on one side and 230 feet on the other, tapering toward the rear to create a uniquely shaped and versatile footprint. The setting is exceptional. Mature trees frame the property, providing both privacy and a strong connection to nature, while still being moments from the Ottawa River and its scenic pathways. This is a location that balances quiet residential living with access to outdoor recreation and some of the city's most established amenities. Whether envisioned as the site for a singular custom residence or explored for its potential to be severed, this property presents a compelling opportunity in one of Ottawa's most established enclaves. It is a rare chance to build in a setting defined by space, privacy and long-term value, ideal for those seeking to create something truly personal in Rothwell Heights. Showings of house available after receipt of an offer.

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

Closing Costs

Mortgage Amount
$1,840,000
Land Transfer Taxes$43,975
Legal Fees (Est.)
$
Total cash required for closing$505,475

Total Monthly Obligation

$10,680/mo
Mortgage $9,278
Monthly Loss $8,239
Principal$2,441
Interest$6,836
Property Tax$1,028
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.3%0
5-Year IRR
1.3%4
10-Year IRR
4.0%
Returns Index
3.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$42,000/yr
NOI
$20,966/yr
Net Cash Flow
-$7,530/mo
Cash Margin
-215.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.191
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
11.9/ 100

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

Comparables

Properties near 10 Cedar Road

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.