1171 Ambleside Drive 2205, Woodroffe

$279,900
1171 Ambleside Drive 2205

$279,900

New
31d
Condo ApartmentApartment

1171 Ambleside Drive 2205, Woodroffe

Total Monthly Obligation $2,371

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
31d
Score
22
Yield
9.7%
Cash on Cash
0.5%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
14.9%
Property Type-Condo Apartment
MLS® Number-X13812522
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Sep 22, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,664.78 (2026)
Maintenance-$819.56/mo
Locker-Ensuite
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX HALLMARK LAFONTAINE REALTY
Cooling-Window Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBA
Neighbourhood-6001 - Woodroffe
Title-Residential Condo & Other

No agent assigned

Your opportunity to make this affordable two-bedroom condo your own in the popular Ambleside 2!! The bright main living space features an open-concept layout with a dedicated dining area and a spacious sunken living room, creating a comfortable setting for both everyday living and entertaining. Enjoy the exceptionally large balcony with beautiful southern views of the city. The updated kitchen offers lots of counter space and storage. The bathroom features a recently installed bathtub with contemporary tile and modern vanity. Good sized bedrooms and an in-suite storage area. Many amenities to choose from in the building including indoor pool, gym, library, beautiful outdoor BBQ/park area, sauna and more. The location is hard to beat, with the Ottawa River pathways just steps away and easy access to LRT, bus routes, shops and restaurants! The Ambleside Two has a great community with lots of social activities if you want them! Condo fees include heat, hydro and water, making monthly expenses simple and predictable. Underground parking and a storage locker included. Note dogs are NOT allowed in this building.

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

Closing Costs

Mortgage Amount
$223,920
Land Transfer Taxes$2,674
Legal Fees (Est.)
$
Total cash required for closing$60,154

Total Monthly Obligation

$2,371/mo
Mortgage $1,129
Monthly Loss $2,074
Principal$297
Interest$832
Property Tax$222
Condo Fees$820
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.9%42
10-Year IRR
11.8%
Returns Index
21.5/ 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
$27,036/yr
NOI
$9,433/yr
Net Cash Flow
-$343/mo
Cash Margin
-15.2%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo69
Risk Index
32.5/ 100

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

Comparables

Properties near 1171 Ambleside Drive 2205

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.