335 Osgoode Street, Lower Town - Sandy Hill

$1,199,500
335 Osgoode Street

$1,199,500

New
30d
Detached2-Storey

335 Osgoode Street, Lower Town - Sandy Hill

Total Monthly Obligation $5,978

Beds
3
Baths
2
Park
2
Sqft
1500-2000
DOM
30d
Score
16
Yield
3.9%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-X13820734
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-40 × 60 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$9,172.01 (2026)
Parking-2 - None
Basement-Finished with Walk-Out, Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-North
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-To be arranged
Neighbourhood-4004 - Sandy Hill
Title-Residential Freehold

No agent assigned

ARCHITECT-DESIGNED and custom-built, this distinctive Sandy Hill home offers modern construction, exceptional character and a flexible layout in one of Ottawa's most established central neighbourhoods. Designed by respected architect James Colizza, the home sits close to Strathcona Park, the Rideau River, Embassy Row and the pedestrian bridge connecting to the Rideau Sports Centre and surrounding green space. A wrap-around covered porch, interlock drive and stone landscaping create strong curb appeal. Inside, maple hardwood flooring extends throughout the main and second levels, complemented by wide-profile window casings, tall baseboards, and architectural detailing rarely found in newer construction. The open-concept main floor features high ceilings with tray details, recessed lighting and a freestanding gas fireplace. The kitchen offers granite counters, cherrywood cabinetry, stainless steel appliances including an induction range, and a peninsula with additional workspace and storage. A custom staircase with integrated display shelving adds architectural interest, while the side entrance, main-floor laundry, and powder room add convenience. Upstairs, the primary bedroom features two double closets. The spacious second bedroom is currently used as a family room/home office - originally designed as two separate bedrooms, it can be easily reconfigured back into rooms measuring 14' x 10' and 9' x 9'. See the final two listing photos to VIEW THE ORIGINAL 3 BEDROOM LAYOUT. Built-in bookshelves line the gallery hallway, and the 4-piece bathroom includes heated floors, a jetted soaker tub, and separate shower. The lower level offers a separate exterior entrance and is currently configured with a bedroom, office/den, and bright workshop with exterior access. Rough-in plumbing and the flexible layout provide excellent potential for an in-law suite, studio, or home office. Outside, the fenced yard features a patio, seating, and a custom 4' x 16' shed.

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

Closing Costs

Mortgage Amount
$959,600
Land Transfer Taxes$20,465
Legal Fees (Est.)
$
Total cash required for closing$261,865

Total Monthly Obligation

$5,978/mo
Mortgage $4,838
Monthly Loss $4,705
Principal$1,273
Interest$3,565
Property Tax$764
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.6/ 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
$46,776/yr
NOI
$28,426/yr
Net Cash Flow
-$2,470/mo
Cash Margin
-63.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.6 mo25
Risk Index
15.9/ 100

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

Comparables

Properties near 335 Osgoode Street

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.