1939 Wembley Avenue, Carlingwood - Westboro and Area

$1,775,000
1939 Wembley Avenue

$1,775,000

New
31d
DetachedSidesplit

1939 Wembley Avenue, Carlingwood - Westboro and Area

Total Monthly Obligation $8,609

Beds
5
Baths
4
Park
4
Sqft
3500-5000
DOM
31d
Score
14
Yield
3.1%
Cash on Cash
-11.1%
Cap Rate
2.2%
5Y IRR
6.9%
10Y IRR
7.8%
Property Type-Detached
MLS® Number-X13815162
Beds-5
Bathrooms-4
Size-3500-5000 sqft
Lot Size-48 × 96.86 ft
Listed on site-Sep 22, 2026
Style-Sidesplit
Building Type-Detached
Age-51-99
Taxes-$12,886 (2026)
Parking-6 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-5103 - Carlingwood
Title-Residential Freehold

No agent assigned

Welcome to 1939 Wembley Avenue, an exceptional luxury residence nestled on a quiet cul-de-sac in sought-after McKellar Park. Offering over 3,500 square feet of beautifully finished living space, this impressive five-bedroom, four-bathroom home provides an ideal blend of elegance, comfort and family-friendly living. At the heart of the home is a brand-new chef's kitchen, thoughtfully designed with entertaining and everyday family life in mind. Open to one of the spacious main-level family rooms, it creates a warm and inviting space where everyone can gather. The generous layout offers five bedrooms, four bathrooms and multiple living areas, providing exceptional flexibility for families of all sizes. A two-car attached garage features convenient interior access to the mudroom and laundry area, making everyday arrivals and departures effortless. Set in the popular McKellar Park community, the home is ideally located close to some of Ottawa's finest schools, shopping, restaurants, entertainment and everyday amenities. A quiet cul-de-sac setting combined with an outstanding neighbourhood location makes 1939 Wembley Avenue a wonderful place to call home.

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

Closing Costs

Mortgage Amount
$1,420,000
Land Transfer Taxes$31,975
Legal Fees (Est.)
$
Total cash required for closing$388,475

Total Monthly Obligation

$8,609/mo
Mortgage $7,160
Monthly Loss $6,725
Principal$1,884
Interest$5,276
Property Tax$1,074
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.1%0
5-Year IRR
4.5%10
10-Year IRR
6.4%
Returns Index
6.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$54,900/yr
NOI
$32,024/yr
Net Cash Flow
-$4,491/mo
Cash Margin
-98.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
1.1 mo18
Risk Index
13.2/ 100

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

Comparables

Properties near 1939 Wembley 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.