92 Holland Avenue B, Tunneys Pasture and Ottawa West

$640,000
92 Holland Avenue B

$640,000

New
31d
Condo TownhouseMulti-Level

92 Holland Avenue B, Tunneys Pasture and Ottawa West

Total Monthly Obligation $3,827

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
31d
Score
16
Yield
5.1%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Condo Townhouse
MLS® Number-X13815866
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 22, 2026
Style-Multi-Level
Building Type-Condo Townhouse
Taxes-$5,229.47 (2026)
Maintenance-$610/mo
Locker-None
Parking-1 - Surface
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Hardboard, Metal/Steel Siding
Possession-Flexible
Neighbourhood-4302 - Ottawa West
Title-Residential Condo & Other

No agent assigned

Urban living at its best in the heart of Wellington Village! This bright end unit townhouse offers an exceptional lifestyle just steps from the shops, cafés and some of Ottawa's best restaurants along Wellington Street West, with Hintonburg and Westboro also at your doorstep. Tunney's Pasture LRT station is just a short walk away, making this an ideal location for those who value convenience, walkability and everything this vibrant neighbourhood has to offer. Inside, the end unit design provides an abundance of windows and natural light. Bamboo flooring flows through the inviting main living space, where the eatin kitchen opens to the living room, creating a comfortable layout for everyday living and entertaining. A convenient powder room completes the main level. Upstairs are two generously sized bedrooms, a spacious 5 piece bathroom and the convenience of same level laundry. The showstopper is the private rooftop terrace, an incredible outdoor living space with expansive views toward the Gatineau Hills. Enjoy summer dinners, evening drinks or simply unwind above the city, complete with a direct natural gas BBQ connection, included BBQ and a large rooftop storage closet. Bright, stylish and incredibly well located, this is a unique opportunity to enjoy a low maintenance urban lifestyle in one of Ottawa's most sought after neighbourhoods, with great food, shopping, transit and entertainment all just outside your door.

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

Closing Costs

Mortgage Amount
$512,000
Land Transfer Taxes$9,275
Legal Fees (Est.)
$
Total cash required for closing$138,775

Total Monthly Obligation

$3,827/mo
Mortgage $2,582
Monthly Loss $3,148
Principal$679
Interest$1,902
Property Tax$436
Condo Fees$610
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.3%15
10-Year IRR
7.9%
Returns Index
9.0/ 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
$32,568/yr
NOI
$14,362/yr
Net Cash Flow
-$1,385/mo
Cash Margin
-51.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.0/ 100

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

Comparables

Properties near 92 Holland Avenue B

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.