57 Willow Street, West Centre Town

$1,388,800
57 Willow Street

$1,388,800

New
31d
Detached2-Storey

57 Willow Street, West Centre Town

Total Monthly Obligation $6,992

Beds
5
Baths
4
Park
6
Sqft
3000-3500
DOM
31d
Score
21
Yield
5.9%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Detached
MLS® Number-X13812306
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-35.73 × 152 ft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Detached
Taxes-$12,185 (2026)
Parking-7 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-HOME RUN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-4205 - West Centre Town
Title-Residential Freehold

No agent assigned

Amazing LIVING + INVESTMENT Opportunity! Custom-built Single Detached Home (2010): nestled in the mature West Centretown, Exceptional Central Location, Sits on a premium EXTRA LONG 152-ft lot and features a fully In-law Suite. With over 4,000 SQFT of living space, offers 5 Bedrooms, 2 Kitchens, 4 Bathrooms, 7 Parkings and Completely carpet-free. Fully Landscaped Exterior: Extended Driveway, Flower Beds with Greenery and interlocked low-maintenance backyard. Step inside to a spacious tiled foyer leading to the open-concept main level, featuring 9-foot ceilings and hardwood flooring. The formal Dining Room is adjacent to the bright Living Room, creating an inviting setting for family gathering. The designed kitchen is a true showstopper, showcasing rich millwork, elegant floating shelves, premium wood cabinetry, granite countertops, stainless steel appliances, commercial-grade refrigerator and abundant storage. At the rear of the home, a beautiful sunroom overlooks the backyard. A 2-piece powder room and a office complete the main level. A striking wood staircase with glass panels leads half a level up to the bright family room, featuring an impressive open-to-above arched ceiling and large windows. This versatile space is ideal for family retreat. Another half level up, the bedroom level offers four spacious bedrooms, including a primary suite with a 4-piece ensuite. Three additional bedrooms, one featuring its own balcony, and a full bath. The lower level offers exceptional flexibility as a Rental Unit or in-law suite, with a separate side entrance, full kitchen, bedroom, full bath, and a laundry room-ideal for multi-generational living or potential rental income. Prime Central Location: Just 5 minutes to Parliament Hill and approximately 500m to the LRT station. Walking distance to Dow's Lake, LeBreton Flats, and Chinatown.

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

Closing Costs

Mortgage Amount
$1,111,040
Land Transfer Taxes$24,251
Legal Fees (Est.)
$
Total cash required for closing$303,511

Total Monthly Obligation

$6,992/mo
Mortgage $5,602
Monthly Loss $5,518
Principal$1,474
Interest$4,128
Property Tax$1,015
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
12.9%56
10-Year IRR
12.8%
Returns Index
29.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$81,600/yr
NOI
$56,755/yr
Net Cash Flow
-$872/mo
Cash Margin
-12.8%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
1.4 mo21
Risk Index
18.7/ 100

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

Comparables

Properties near 57 Willow Street

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.