1918 Belmore Lane 13, Blackburn Hamlet

$389,900
1918 Belmore Lane 13

$389,900

Price Change
71d
Condo Townhouse2-Storey

1918 Belmore Lane 13, Blackburn Hamlet

Total Monthly Obligation $2,465

Beds
3
Baths
3
Park
1
Sqft
1000-1199
DOM
71d
Score
24
Yield
7.5%
Cash on Cash
2.1%
Cap Rate
5.0%
5Y IRR
17.3%
10Y IRR
16.0%
Property Type-Condo Townhouse
MLS® Number-X13671216
Beds-3
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Aug 13, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,722.24 (2026)
Maintenance-$465/mo
Locker-None
Parking-1 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Aluminum Siding, Brick
Possession-Flexible
Neighbourhood-2303 - Blackburn Hamlet (South)
Title-Residential Condo & Other

No agent assigned

Welcome to 1918 Belmore Lane, located in the sought-after community of Blackburn Hamlet! This 3 bedroom + OFFICE, 3 bathroom home offers plenty of space for everyday living, with the added bonus of no rear neighbours! Step inside to an inviting main level featuring an open-concept living and dining area, ideal for relaxing at home or gathering with family and friends. Upstairs, you'll find three comfortable bedrooms, a full bathroom, and a private ensuite. The finished basement adds even more living space with a large rec room and separate office, perfect for movie nights, a playroom, working from home, or creating a space that suits your lifestyle.Step outside to a private backyard, fully fenced (2025), offering a great place to relax, entertain, and enjoy time outdoors, with a playground located behind the property. Recent updates include fresh paint throughout (2026) and new carpet on the upper stairs (2026). Surrounded by the NCC Greenbelt, the community offers an abundance of parks, green space, and interconnected walking and cycling paths. Enjoy convenient access to schools, shopping, recreation, public transit, Highway 417, and downtown Ottawa, bringing nature and everyday amenities within easy reach. With space to enjoy both inside and out and a location that keeps you connected to everything you need, this is one you'll want to see in person. Book your showing today! Some photos have been virtually staged.

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

Closing Costs

Mortgage Amount
$311,920
Land Transfer Taxes$4,324
Legal Fees (Est.)
$
Total cash required for closing$83,804

Total Monthly Obligation

$2,465/mo
Mortgage $1,573
Monthly Loss $2,051
Principal$414
Interest$1,159
Property Tax$227
Condo Fees$465
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.7%3
5-Year IRR
13.0%57
10-Year IRR
13.1%
Returns Index
29.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$29,424/yr
NOI
$15,779/yr
Net Cash Flow
-$258/mo
Cash Margin
-10.5%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
33.6/ 100

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

Comparables

Properties near 1918 Belmore Lane 13

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.