83 Boyce Avenue, Britannia - Lincoln Heights and Area

$949,900
83 Boyce Avenue

$949,900

Price Change
39d
Detached2-Storey

83 Boyce Avenue, Britannia - Lincoln Heights and Area

Total Monthly Obligation $4,754

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
39d
Score
18
Yield
4.7%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-X13778542
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-25.7 × 100 ft
Listed on site-Sep 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,565 (2025)
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-6101 - Britannia
Title-Residential Freehold

No agent assigned

Welcome to 83 Boyce Ave! This newly constructed single family home features high-end finishes in an open concept format, utmost functionality and usability in one of Ottawa's most coveted locations. This floor plan focuses on maximizing the main and second floor functionality, open concept living space and natural light. Designed by award-winning architectural firm Colizza Bruni, this professionally designed 3 bed, 3.5 bath, single family home features 11 ft ceilings upon entry and 9 ft ceilings on all levels including the finished basement. This home features an eat in island, engineered hardwood floors, quartz countertops, modern Frigidaire professional appliances, spacious bathrooms, 5 piece master bathroom ensuite, large walk in closet, second floor laundry, 8 foot interior doors plus high end fixtures and design. The lower level features a wet bar/kitchenette, full bathroom, large rec room and plenty of storage space. 83 Boyce ave offers a private like feel with walking distance to the Ottawa river and activities. Positioned close to all amenities and access to schools, hospitals and transit routes, walking distance to the river, call today and make this home.

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

Closing Costs

Mortgage Amount
$759,920
Land Transfer Taxes$15,473
Legal Fees (Est.)
$
Total cash required for closing$206,953

Total Monthly Obligation

$4,754/mo
Mortgage $3,832
Monthly Loss $3,745
Principal$1,008
Interest$2,823
Property Tax$547
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$44,700/yr
NOI
$29,165/yr
Net Cash Flow
-$1,401/mo
Cash Margin
-37.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.2/ 100

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

Comparables

Properties near 83 Boyce 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.