550 Wolffdale Crescent, Overbrook - Castleheights and Area

$619,000
550 Wolffdale Crescent

$619,000

New
28d
Detached2-Storey

550 Wolffdale Crescent, Overbrook - Castleheights and Area

Total Monthly Obligation $3,253

Beds
3
Baths
3
Park
3
Sqft
1100-1500
DOM
28d
Score
23
Yield
6.1%
Cash on Cash
1.8%
Cap Rate
5.0%
5Y IRR
17.0%
10Y IRR
15.8%
Property Type-Detached
MLS® Number-X13829254
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-50 × 101.5 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$4,575.62 (2026)
Parking-3 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-30-45 days
Neighbourhood-3502 - Overbrook/Castle Heights
Title-Residential Freehold

No agent assigned

Ideally located on a quiet tree-lined crescent in a highly coveted pocket in Overbrook, this 3bed/3bath detached home with no rear neighbours has been lovingly maintained by the same family since 1968, and is finally ready for the next family to call this lovely address home. Warm and inviting front walkway. Bright and airy open-concept living area with hardwood floors, cove mouldings and natural gas fireplace with brick surround. Renovated kitchen with timeless cabinetry, centre-island, stainless steel appliances, ceramic backsplash, tiled floors and sight lines into the dining room. Convenient main floor powder room, or perfect space to convert into walk-in pantry. Hardwood staircase lead to upper level where you'll find a spacious primary bedroom, two well-proportioned bedrooms, and a renovated full bathroom with marble counter vanity, tiled floors, and soaker tub. Finished lower level features secondary living space with built-in bar, den alcove, cedar closet, and a 2-piece bathroom. Lovely covered porch with practical side door off driveway. Fenced south-facing backyard is the perfect fit for the avid gardener thanks to its carefully manicured perennial garden. Absolutely charming fully enclosed gazebo, and two generously sized storage sheds. Splash pad located down the street. Easy access to the 417, walk to the St Laurent LRT station, bike downtown via the Donald Street bicycle corridor and the Adawe footbridge to Sandy Hill, and take advantage of all of the shopping nearby on St Laurent including Adonis, Food Basics, Decathlon and LCBO. Don't forget about the St Laurent Recreational Complex, the Rideau Sports Centre, and the NCC Park by the Rideau River all nearby. Furnace - 2021; Roof - 2016; Windows - 2018; Kitchen - 2016; Bathroom - 2018; A/C - 2010; 200amps.

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

Closing Costs

Mortgage Amount
$495,200
Land Transfer Taxes$8,855
Legal Fees (Est.)
$
Total cash required for closing$134,155

Total Monthly Obligation

$3,253/mo
Mortgage $2,497
Monthly Loss $2,596
Principal$657
Interest$1,840
Property Tax$381
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%27
Cash-on-Cash
-3.7%3
5-Year IRR
12.8%56
10-Year IRR
12.8%
Returns Index
29.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$37,968/yr
NOI
$25,096/yr
Net Cash Flow
-$406/mo
Cash Margin
-12.8%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
27.7/ 100

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

Comparables

Properties near 550 Wolffdale 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.