300 Lisgar Street 1203, Ottawa Centre

$449,900
300 Lisgar Street 1203

$449,900

New
30d
Condo ApartmentApartment

300 Lisgar Street 1203, Ottawa Centre

Total Monthly Obligation $3,155

HausQ Valuation Report
Beds
2
Baths
2
Park
0
Sqft
800-899
DOM
30d
Score
18
Yield
6.8%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-X13819030
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,056.31 (2026)
Maintenance-$718.86/mo
Locker-None
Parking-Underground
Basement-None
Heating-Heat Pump (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-4102 - Ottawa Centre
Title-Residential Condo & Other

No agent assigned

FALL PROMOTION - GET 2 YEARS OF CONDO FEES PAID FOR YOU AND FURNITURE INCLUDED* Welcome to hotel inspired living. This spectacular 2 bedroom unit features a designer kitchen w/built in European appliances & quartz counter tops and a wall of floor to ceiling windows. Two spa-inspired bathrooms featuring rain showers & exotic white marble. The SOHO Lisgar defines modern boutique luxury boasting exclusive amenities including a gym, private theatre, sauna, outdoor lap pool & hot tub, party room and outdoor kitchen w/ BBQ. *some may condtions apply.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$3,155/mo
Mortgage $1,815
Monthly Loss $2,677
Principal$478
Interest$1,337
Property Tax$421
Condo Fees$719
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.6%21
10-Year IRR
9.0%
Returns Index
11.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,600/yr
NOI
$11,457/yr
Net Cash Flow
-$860/mo
Cash Margin
-33.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
24.8/ 100

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

Comparables

Properties near 300 Lisgar Street 1203

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.