2149 Dublin Avenue, Belair Park - Copeland Park and Area

$899,900
2149 Dublin Avenue

$899,900

New
35d
DetachedBungalow

2149 Dublin Avenue, Belair Park - Copeland Park and Area

Total Monthly Obligation $4,539

Beds
5
Baths
3
Park
4
Sqft
1100-1500
DOM
35d
Score
16
Yield
3.9%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-X13804658
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-55 × 100 ft
Listed on site-Sep 18, 2026
Style-Bungalow
Building Type-Detached
Taxes-$6,403 (2025)
Parking-5 - Detached
Basement-Full, Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground, Salt
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-5401 - Bel Air Park
Title-Residential Freehold

No agent assigned

Welcome to a rare, high-utility residential layout offering the ultimate solution to modern mortgage affordability! You'll love 2149 Dublin, but what really sets this home apart is the flexibility it offers. Located in well-established Bel-Air Park, this is an impeccably maintained single family home with a layout that can help make home ownership way more affordable. Upstairs, you have a bright and gorgeous private living space , while the lower level has been set up as a completely separate beautifully finished guest suite with its own private entrance, laundry, kitchenette and more. For the past seven years, the owner has successfully operated the lower level as a permitted short-term rental under the City of Ottawa's primary residence framework, creating an opportunity for a savvy buyer to continue hosting from home and offset monthly carrying costs effortlessly. Whether you are looking to run an active, premium guest space from your own home or desire a private, separate zone for multi-generational living, extended family, older kids who want a little independence, guests or simply extra room to spread out. The lower level has been thoughtfully furnished and styled, and a turnkey furniture and amenities package can also be made available for someone who wants the option to step into hosting from day one, without starting from scratch! Bel-Air Park is one of those central neighbourhoods that makes everyday life easy. You are close to parks, shopping, transit, bike paths and the future LRT, with quick access to the Queensway. For a buyer looking for a solid home, a central location and a flexibility around how their home can work for them, 2149 Dublin is it!

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,539/mo
Mortgage $3,630
Monthly Loss $3,583
Principal$955
Interest$2,675
Property Tax$534
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$35,520/yr
NOI
$21,065/yr
Net Cash Flow
-$1,875/mo
Cash Margin
-63.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
18.7/ 100

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

Comparables

Properties near 2149 Dublin 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.