1625 BASELINE Road, Belair Park - Copeland Park and Area

$619,000
1625 BASELINE Road

$619,000

New
36d
Semi-Detached Sidesplit 3

1625 BASELINE Road, Belair Park - Copeland Park and Area

Total Monthly Obligation $3,285

Beds
5
Baths
3
Park
4
Sqft
1500-2000
DOM
36d
Score
29
Yield
7.2%
Cash on Cash
6.3%
Cap Rate
5.9%
5Y IRR
20.6%
10Y IRR
18.8%
Property Type-Semi-Detached
MLS® Number-X13797488
Beds-5
Bathrooms-3
Size-1500-2000 sqft
Lot Size-35.99 × 111.75 ft
Listed on site-Sep 17, 2026
Style-Sidesplit 3
Building Type-Semi-Detached
Taxes-$4,961.21 (2025)
Parking-5 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate
Neighbourhood-5406 - Copeland Park
Title-Residential Freehold

No agent assigned

Welcome to 1625 Baseline Road, an exceptional investment and multi-generational living opportunity in Ottawa's desirable west end. This well-maintained semi-detached home features two self-contained units, an oversized detached garage, and a prime location just minutes from Algonquin College, making it an ideal choice for investors, owner-occupants seeking rental income, or extended families. The main-floor unit offers 3 spacious bedrooms and 1 full bathroom, while the lower-level unit features 2 generous bedrooms and 2 full bathrooms, including a relaxing spa tub. Both units are thoughtfully designed to provide comfortable, functional living spaces with excellent privacy, offering strong rental potential and flexible living arrangements. Extensively updated and completely carpet-free, this home showcases a clean, modern interior with numerous recent improvements, including fresh interior paint, modern light fixtures, pot lights, a smart thermostat and control system, renovated kitchen and bathrooms, updated appliances, a high-efficiency furnace, and central air conditioning. Ideally located near College Square, libraries, Merivale Road shopping, restaurants, parks, schools, public transit, Highways 417 and 416, Carleton University, and Queensway Carleton Hospital, this property combines an unbeatable location with versatility and excellent income potential. Recent updates include: 2026: fresh paint, modern light fixtures, new hood fan, smart thermostat and control system; 2023: high-efficiency furnace and central A/C; 2022: main-floor refrigerator; 2021: main-floor and lower-level stoves, washer, and dryer; 2020: renovated main-floor kitchen with granite countertops and renovated bathrooms. Whether you're looking to generate rental income, accommodate extended family, or invest in a high-demand location, this property offers outstanding value, flexibility, and long-term potential.

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

Closing Costs

Mortgage Amount
$495,200
Land Transfer Taxes$8,855
Legal Fees (Est.)
$
Total cash required for closing$134,155

Total Monthly Obligation

$3,285/mo
Mortgage $2,497
Monthly Loss $2,628
Principal$657
Interest$1,840
Property Tax$413
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
0.5%8
5-Year IRR
16.1%77
10-Year IRR
15.5%
Returns Index
41.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$44,520/yr
NOI
$30,607/yr
Net Cash Flow
$54/mo
Cash Margin
1.4%6
Cash Flow Index
6.2/ 100
Risk Profile
Weight: 20%
DSCR
1.0229
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
31.5/ 100

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

Comparables

Properties near 1625 BASELINE Road

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.