114 Jemruss Private, West Centre Town

$825,000
114 Jemruss Private

$825,000

New
36d
Att/Row/Townhouse3-Storey

114 Jemruss Private, West Centre Town

Total Monthly Obligation $4,174

Beds
2
Baths
3
Park
1
Sqft
1100-1500
DOM
36d
Score
18
Yield
4.8%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.4%
Property Type-Att/Row/Townhouse
MLS® Number-X13799706
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-15.72 × 68.77 ft
Listed on site-Sep 17, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$5,657 (2025)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick Front, Vinyl Siding
Roof-Flat
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-4205 - West Centre Town
Title-Residential Freehold

No agent assigned

Urban living at its best in this contemporary Barry Hobin-designed home, privately tucked away at 114 Jemruss Private. Centrally located just steps from the LRT and the restaurants, shops and amenities of Little Italy and Chinatown, this rarely offered property combines modern design, everyday convenience and low-maintenance living.The open-concept living, dining and kitchen area features floor to ceiling windows, hardwood flooring, pot lights and built-in speakers throughout. The modern classic white kitchen is finished with stone countertops, a breakfast bar and direct access to the balcony, BBQ and outdoor patio. The east-facing living room enjoys an abundance of natural sunlight, creating a warm and inviting space. Upstairs, the spacious primary bedroom offers dual closets and a luxurious ensuite with heated floors and a walk-in shower. A generous sized second bedroom, full bathroom and convenient laundry complete the third level. The oversized attached garage leads directly into the utility and storage room, with convenient access to the backyard: a thoughtful design that makes storing seasonal items, outdoor equipment and landscaping supplies incredibly practical. Outside, enjoy a private courtyard patio and fully fenced backyard finished with low-maintenance PVC fencing and a beautiful backdrop of mature deciduous trees, ideal for relaxing or summer entertaining. Quietly positioned behind the main street, this home offers privacy while keeping the best of central Ottawa within easy reach. Homes on Jemruss Private are extremely rarely offered, with the last recorded sale taking place in 2021 for $861,000. The association fee includes snow and garbage removal, annual landscaping and contributions to the reserve fund. A truly exceptional opportunity in one of Ottawa's most convenient urban locations. 24 hr irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$660,000
Land Transfer Taxes$12,975
Legal Fees (Est.)
$
Total cash required for closing$179,475

Total Monthly Obligation

$4,174/mo
Mortgage $3,328
Monthly Loss $3,299
Principal$876
Interest$2,452
Property Tax$471
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.0%1
5-Year IRR
9.3%31
10-Year IRR
10.0%
Returns Index
16.6/ 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
$39,828/yr
NOI
$25,688/yr
Net Cash Flow
-$1,187/mo
Cash Margin
-35.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.9/ 100

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

Comparables

Properties near 114 Jemruss Private

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.