470 WENTWORTH Avenue, Woodroffe

$579,900
470 WENTWORTH Avenue

$579,900

Price Change
79d
DetachedBungalow

470 WENTWORTH Avenue, Woodroffe

Total Monthly Obligation $3,110

HausQ Valuation Report
Beds
3
Baths
1
Park
2
Sqft
700-1100
DOM
79d
Score
22
Yield
5.9%
Cash on Cash
0.3%
Cap Rate
4.6%
5Y IRR
15.8%
10Y IRR
14.8%
Property Type-Detached
MLS® Number-X13639872
Beds-3
Bathrooms-1
Size-700-1100 sqft
Lot Size-49.94 × 99.38 ft
Listed on site-Aug 5, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,748 (2025)
Parking-3 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER SARAZEN REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-6002 - Woodroffe
Title-Residential Freehold

No agent assigned

3 bdrm character Bungalow WITH DEVELOPMENT POTENTIAL on prime lot walking distance to Carlingwood Mall, New O Train Station, Lincoln Heights and Ottawa River waterfront. Wood floors, Sunroom extension, detached garage and fin basement. Upgrades include roof 2013, Windows 2013 and 2019,b athrm 2022, and refinished flrs 2022.Home presently rented. New enhanced zoning in place for mutli fam development.

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,110/mo
Mortgage $2,339
Monthly Loss $2,494
Principal$616
Interest$1,724
Property Tax$396
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.5%47
10-Year IRR
11.8%
Returns Index
24.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$34,188/yr
NOI
$21,521/yr
Net Cash Flow
-$546/mo
Cash Margin
-19.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
27.5/ 100

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

Comparables

Properties near 470 WENTWORTH Avenue

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.