1300 Field Street, Belair Park - Copeland Park and Area

$898,800
1300 Field Street

$898,800

New
29d
DetachedBungalow

1300 Field Street, Belair Park - Copeland Park and Area

Total Monthly Obligation $4,397

Beds
7
Baths
3
Park
4
Sqft
1100-1500
DOM
29d
Score
18
Yield
4.4%
Cash on Cash
-4.8%
Cap Rate
3.5%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Detached
MLS® Number-X13823458
Beds-7
Bathrooms-3
Size-1100-1500 sqft
Lot Size-51.03 × 121.49 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,760 (2025)
Parking-4 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Wood)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-5401 - Bel Air Park
Title-Residential Freehold

No agent assigned

Exceptional flexibility, proven rental performance, and an unbeatable location come together in this fully renovated Campeau bungalow featuring a *legal Secondary Dwelling Unit (SDU)*. Whether you're an investor seeking strong, reliable cash flow, a homeowner looking to offset your mortgage, or a family in need of multi generational living, this property delivers outstanding versatility in one of Ottawa's most connected west end neighborhoods. The main level was completely renovated in 2018 and offers a bright, open concept design with three spacious bedrooms, a full bathroom, in unit laundry, quartz countertops, stainless steel appliances, and contemporary finishes throughout. The legal lower level suite is equally impressive, featuring its own private entrance, four generously sized bedrooms, two full bathrooms including a private ensuite in unit laundry, and an open concept kitchen, living, and dining area finished to the same high standard as the upper level. Set on a large, private lot in a quiet, family friendly neighborhood, this property offers the ideal balance of privacy and convenience. Walk just five minutes to College Square, Algonquin College, Baseline LRT Station, and the future Baseline Transitway, making it highly attractive to students, professionals, and commuters alike. Highway 417, Queensway Carleton Hospital, Centrepointe Theatre, Nepean Sportsplex, IKEA, schools, parks, walking trails, shopping, and an excellent selection of restaurants are all just minutes away. Turnkey, fully renovated, and offering two completely self contained units, this is a rare opportunity to own a legal income property in one of Ottawa's strongest rental markets with exceptional long term investment potential.

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

Closing Costs

Mortgage Amount
$719,040
Land Transfer Taxes$14,451
Legal Fees (Est.)
$
Total cash required for closing$195,711

Total Monthly Obligation

$4,397/mo
Mortgage $3,626
Monthly Loss $3,443
Principal$954
Interest$2,671
Property Tax$397
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.2/ 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
$39,300/yr
NOI
$26,110/yr
Net Cash Flow
-$1,450/mo
Cash Margin
-44.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.8/ 100

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

Comparables

Properties near 1300 Field 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.