49 Aylen Avenue, Carlingwood - Westboro and Area

$1,515,000
49 Aylen Avenue

$1,515,000

New
29d
Semi-Detached 2-Storey

49 Aylen Avenue, Carlingwood - Westboro and Area

Total Monthly Obligation $7,589

Beds
4
Baths
4
Park
3
Sqft
2500-3000
DOM
29d
Score
14
Yield
3.4%
Cash on Cash
-10.3%
Cap Rate
2.4%
5Y IRR
7.5%
10Y IRR
8.3%
Property Type-Semi-Detached
MLS® Number-X13827340
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-26.38 × 166.44 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$13,236 (2026)
Parking-4 - Attached
Basement-Walk-Out, Finished with Walk-Out, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-5101 - Woodroffe
Title-Residential Freehold

No agent assigned

A rare offering in sought-after Aylen Woods. This stunning custom-built semi-detached luxury home blends sophisticated design, exceptional craftsmanship, and an unbeatable location. Built in 2021, it offers over 3,350 sq/ft of finished living space across 3 levels. This 4-bedroom, 4-bathroom home sits on an impressive 165+ ft deep lot with a private fenced backyard oasis, walk-out lower level, and upscale finishes throughout. The sun-filled open-concept main floor features soaring ceilings, hardwood flooring, a striking gas fireplace, and seamless indoor-outdoor flow to the raised rear balcony overlooking the landscaped backyard. The gourmet chef's kitchen is complete with premium appliances, quartz countertops, custom cabinetry, oversized walk-in pantry, and stylish coffee/wine bar. Upstairs, the luxurious primary retreat offers peaceful rear-yard exposure with river views, a walk-in closet, and spa-inspired 5-piece ensuite. The upper level also features 3 additional bedrooms, loft space, second-floor laundry, and a massive linen closet. A western-facing balcony off one bedroom is perfect for enjoying sunsets. The fully finished walk-out lower level includes a spacious recreation room, wet bar with dishwasher, exercise room, full bathroom, and direct access to the extended stone patio with radiant heating and covered hot tub. Additional features include WiFi-controlled radiant in-floor heating, Ecobee smart thermostat, Hunter Douglas motorized blinds, Sonos surround sound, gas BBQ line, extra-tall garage, parking for 3 cars, and low-maintenance landscaping. Perfectly positioned on a quiet street steps to Westboro, the Ottawa River, Kichi Zibi Mikan Parkway, future LRT Orchard Station, scenic trails, cross-country skiing, and countless shops, cafes, and restaurants. Exceptional luxury living in one of Ottawa's most desirable neighbourhoods. 24 Hour irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$1,212,000
Land Transfer Taxes$26,775
Legal Fees (Est.)
$
Total cash required for closing$331,275

Total Monthly Obligation

$7,589/mo
Mortgage $6,111
Monthly Loss $5,981
Principal$1,608
Interest$4,503
Property Tax$1,103
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.0%11
10-Year IRR
6.8%
Returns Index
6.8/ 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
$52,200/yr
NOI
$29,244/yr
Net Cash Flow
-$3,674/mo
Cash Margin
-84.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.9/ 100

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

Comparables

Properties near 49 Aylen Avenue

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.