2625 Regina Street 1109, Britannia - Lincoln Heights and Area

$254,900
2625 Regina Street 1109

$254,900

Price Change
36d
Condo Apartment1 Storey/Apt

2625 Regina Street 1109, Britannia - Lincoln Heights and Area

Total Monthly Obligation $2,351

Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
36d
Score
22
Yield
10.6%
Cash on Cash
0.7%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.1%
Property Type-Condo Apartment
MLS® Number-X13796316
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 17, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,906.39 (2026)
Maintenance-$881.02/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-To be arranged
Neighbourhood-6102 - Britannia
Title-Residential Condo & Other

No agent assigned

Welcome to Northwest One, a sought-after Britannia landmark where spacious living and Ottawa River views come together. Take in beautiful western vistas from your large private balcony and enjoy the bright, airy feel of this beautifully maintained 2-bedroom, 1.5-bath condo, ideally located at 2625 Regina Street, Unit 1109. Inside, you'll find a warm and inviting layout with hardwood flooring in the living and dining rooms, neutral décor, and an abundance of natural light. The kitchen features granite countertops and an under-mount sink, while both bathrooms have been thoughtfully updated, including a refreshed 2-piece ensuite with crisp white cabinetry and an updated full bath with tile flooring and glass-door partition. Enjoy the added convenience of an updated HVAC system, in-unit storage, one parking space, roller shade window coverings, and updated light fixtures. Move-in ready and easy to personalize, this home offers comfortable, affordable condo living in a highly desirable location. Step outside and embrace the Britannia lifestyle! You're just moments from NCC pathways, scenic walking and cycling trails, Farm Boy grocery, shopping, Britannia Beach, and Mud Lake - giving you the perfect blend of nature, recreation, and everyday convenience. And when you're home, Northwest One offers an impressive array of amenities to enjoy, including an indoor lap pool, sauna, tennis court, party room, outdoor lounge, and games room. Come experience the views, space, amenities, and unbeatable west-end lifestyle that make Northwest One such a special place to call home!

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

Closing Costs

Mortgage Amount
$203,920
Land Transfer Taxes$2,299
Legal Fees (Est.)
$
Total cash required for closing$54,779

Total Monthly Obligation

$2,351/mo
Mortgage $1,028
Monthly Loss $2,081
Principal$271
Interest$758
Property Tax$242
Condo Fees$881
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.2%1
5-Year IRR
10.7%40
10-Year IRR
11.8%
Returns Index
20.8/ 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
$26,940/yr
NOI
$8,367/yr
Net Cash Flow
-$331/mo
Cash Margin
-14.7%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo70
Risk Index
32.5/ 100

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

Comparables

Properties near 2625 Regina Street 1109

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.