41 Ivy Crescent, New Edinburgh - Lindenlea

$1,699,000
41 Ivy Crescent

$1,699,000

Price Change
29d
Detached2-Storey

41 Ivy Crescent, New Edinburgh - Lindenlea

Total Monthly Obligation $7,844

Beds
4
Baths
3
Park
1
Sqft
2000-2500
DOM
29d
Score
17
Yield
4.1%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13822346
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-24.67 × 99.9 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,391 (2026)
Parking-1 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete, Stone
Sewer-Sewer
Possession-TBD
Neighbourhood-3302 - Lindenlea
Title-Residential Freehold

No agent assigned

Welcome to 41 Ivy Crescent, a home that has been completely reimagined with a designer's eye while thoughtfully preserving the character and charm that make it so special. Extensively renovated from top to bottom with $565,000 invested (before appliances), every space has been carefully considered. All work was professionally completed under engineered and architectural plans, with full permits and ESA approvals. Rich, moody tones, striking light fixtures, a cozy fireplace, and beautifully selected finishes create a home that feels both elevated and inviting. At the heart of the home is the fully renovated kitchen, featuring custom millwork, high-end appliances, and a thoughtful layout for everyday living and entertaining. With five bedrooms and three beautifully updated bathrooms, the home offers an impressive amount of flexible living space across all levels. The main floor offers incredible flexibility with a full bathroom and a separate living space that could easily function as a main-floor bedroom, home office, or den. Upstairs, a second-storey addition created an impressive primary retreat complete with a private ensuite. New hardwood flooring throughout the upper level, along with a beautifully refinished staircase, new railings, and a custom runner, seamlessly connects the old with the new.The transformation continues downstairs, where the basement was excavated and lowered to create full-height living space making it a true extension of the home. Extensive work included new pad footings, waterproofing, a sump pit, egress windows and a new staircase, creating a comfortable and functional extension of the home. Outside, the transformation is just as impressive, with new windows, exterior doors, vinyl board-and-batten siding, soffit, fascia, gutters, and more. Located in one of Ottawa's most charming neighbourhoods, you're close to the Ottawa River, Rideau Hall, great schools and steps to Beechwood shopping.

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

Closing Costs

Mortgage Amount
$1,359,200
Land Transfer Taxes$30,455
Legal Fees (Est.)
$
Total cash required for closing$371,755

Total Monthly Obligation

$7,844/mo
Mortgage $6,853
Monthly Loss $6,041
Principal$1,803
Interest$5,050
Property Tax$616
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$70,500/yr
NOI
$51,559/yr
Net Cash Flow
-$2,557/mo
Cash Margin
-43.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.2 mo20
Risk Index
15.1/ 100

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

Comparables

Properties near 41 Ivy 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.