133 Lilibet Crescent, Hunt Club - South Keys and Area

$579,000
133 Lilibet Crescent

$579,000

New
31d
Att/Row/Townhouse2-Storey

133 Lilibet Crescent, Hunt Club - South Keys and Area

Total Monthly Obligation $3,047

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
31d
Score
21
Yield
5.6%
Cash on Cash
-0.6%
Cap Rate
4.5%
5Y IRR
15.1%
10Y IRR
14.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13816274
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.01 × 106.63 ft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,032.56 (2026)
Parking-3 - Built-In
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-3803 - Ellwood
Title-Residential Freehold

No agent assigned

No rear neighbors, open green space, and a location that keeps you close to everything. Tucked away on a quiet street in the well-established Ellwood neighborhood, Step inside to a bright and open main level, where you can enjoy a clear view all the way through to the backyard and green space beyond. The main floor features hardwood flooring, spacious living and dining areas, and a separate breakfast area overlooking the backyard - a comfortable spot for your morning coffee or casual meals. Upstairs, luxury laminate flooring runs throughout the second level, and the primary bedroom overlooks the peaceful green space behind the home. The finished basement provides additional living space for a family room, home office, gym, or play area. Outside, an extra-long driveway provides plenty of parking. Updated bathroom light fixtures. You're just minutes from Walkley LRT Station, Bank Street, South Keys Shopping Centre, and The Ottawa Hospital, with easy access to downtown Ottawa. A great combination of privacy, space, and everyday convenience!

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

Closing Costs

Mortgage Amount
$463,200
Land Transfer Taxes$8,055
Legal Fees (Est.)
$
Total cash required for closing$125,355

Total Monthly Obligation

$3,047/mo
Mortgage $2,336
Monthly Loss $2,432
Principal$615
Interest$1,721
Property Tax$336
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.0%2
5-Year IRR
10.9%42
10-Year IRR
11.3%
Returns Index
22.1/ 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
$32,328/yr
NOI
$20,563/yr
Net Cash Flow
-$622/mo
Cash Margin
-23.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
27.5/ 100

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

Comparables

Properties near 133 Lilibet Crescent

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.