190 Hawthorne Avenue, Glebe - Ottawa East and Area

$1,210,000
190 Hawthorne Avenue

$1,210,000

Price Change
44d
Semi-Detached 3-Storey

190 Hawthorne Avenue, Glebe - Ottawa East and Area

Total Monthly Obligation $5,851

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
44d
Score
15
Yield
3.5%
Cash on Cash
-9.0%
Cap Rate
2.7%
5Y IRR
8.5%
10Y IRR
9.1%
Property Type-Semi-Detached
MLS® Number-X13761166
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-16.5 × 99 ft
Listed on site-Sep 9, 2026
Style-3-Storey
Building Type-Semi-Detached
Taxes-$7,136.58 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-4407 - Ottawa East
Title-Residential Freehold

No agent assigned

Executive all brick semi-detached home nestled on a quiet cul-de-sac yet only steps to the Rideau Canal, the Glebe, Centretown & Sandy Hill. This home is truly immaculate. Like a model home! The 2026 renovated kitchen boasts quartz counters & island with breakfast bar, new lighting, additional cabinetry and 24x48" tile. New smart appliances in 2025 including LG Studio series ThinQ induction stove, fridge, dishwasher and washer/dryer with Wi-Fi connectivity. Some additional features include Brazilian Cherry hardwood on 3 levels, Napoleon gas fireplace with white stone & black granite, new superior sound-dampening double-glazed windows on the 3rd floor ($8200.), custom blinds throughout - many motorized, Weber BBQ with gas hookup & 2021 furnace. Main entry level features a spacious open area, a versatile third bedroom, 3 piece bath & door to the private rear yard. Open concept second level with gourmet kitchen, dining room & living room with gas fireplace. Covered porch off the kitchen with stairs to lower yard & front balcony off living room. Third level features a spacious primary with plentiful closet space, 5 piece ensuite with air jet tub & deck with awning. Additional bedroom with huge windows, a 4 piece bath & laundry. Lower level with large family room, 3 piece bath & space for a desk. The garage features an epoxy floor, EV charger, tire rack & utility hangers. Backyard oasis is maintenance free! Ample on-street parking for visitors. Steps to the University of Ottawa, St. Paul's University, LRT on Lees Ave, the shops on Main Street, Loblaws, LCBO, Elgin Street, walking paths along the Rideau River & Rideau Canal, access stairs to Canal skating at Pretoria Bridge, short walk to TD Place, etc.

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

Closing Costs

Mortgage Amount
$968,000
Land Transfer Taxes$20,675
Legal Fees (Est.)
$
Total cash required for closing$264,175

Total Monthly Obligation

$5,851/mo
Mortgage $4,881
Monthly Loss $4,566
Principal$1,284
Interest$3,596
Property Tax$595
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$41,988/yr
NOI
$26,153/yr
Net Cash Flow
-$2,701/mo
Cash Margin
-77.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo25
Risk Index
15.9/ 100

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

Comparables

Properties near 190 Hawthorne 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.