20 Daly Avenue 2006, Lower Town - Sandy Hill

$649,900
20 Daly Avenue 2006

$649,900

Price Change
29d
Condo ApartmentApartment

20 Daly Avenue 2006, Lower Town - Sandy Hill

Total Monthly Obligation $4,692

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
29d
Score
14
Yield
5.0%
Cash on Cash
-15.1%
Cap Rate
1.3%
5Y IRR
3.8%
10Y IRR
5.6%
Property Type-Condo Apartment
MLS® Number-X13823660
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-Apartment
Building Type-Condo Apartment
Age-6-10
Taxes-$8,516.55 (2026)
Maintenance-$1,160.87/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER RHODES & COMPANY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-60 days minimum
Neighbourhood-4003 - Sandy Hill
Title-Residential Condo & Other

No agent assigned

Live in modern, urban luxury at ArtHaus! 2 bedroom, 2 bathroom "BUSH" Model, a CORNER unit with sweeping north-west views. This stylish unit offers approximately 1102 sq.ft. with an additional 127 sq.ft. of balcony. Thoughtfully designed, modern finishes throughout with dark gray hardwood flooring, 9 ft ceilings and floor to ceiling windows. Streamlined kitchen with ample cabinetry, pull out drawers, quartz countertops, designer backsplash and breakfast bar. Dedicated dining space and generous living room that doesn't compromise on space! In unit laundry features custom cabinetry with pull out drawers for additional storage. Glass balcony running the length of the north side of the unit offers stunning views of Parliament Hill and the market. 1 underground parking and 1 storage locker included. Tastefully appointed amenities on the 15th floor include the lounge/party room with fireplace & kitchenette and a gym. This building also features a rooftop terrace with outdoor fireplace, common BBQs and sitting areas. ArtHaus, built in 2018, offers the ideal location for a cultivated city life, adjacent to Le Germain Hotel and the Ottawa Art Gallery with the Jackson Cafe directly next door. Steps to the steps from the Arts Court with festivals in events throughout the year, the Rideau Centre, LRT station, ByWard market and the University of Ottawa. A perfect address for the discerning urbanite!

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$4,692/mo
Mortgage $2,622
Monthly Loss $4,002
Principal$690
Interest$1,932
Property Tax$710
Condo Fees$1,161
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.7%7
Cash-on-Cash
-19.2%0
5-Year IRR
1.1%4
10-Year IRR
4.2%
Returns Index
2.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$32,700/yr
NOI
$4,583/yr
Net Cash Flow
-$2,240/mo
Cash Margin
-82.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.151
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
17.2/ 100

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

Comparables

Properties near 20 Daly Avenue 2006

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.