20 Hart Avenue F, Overbrook - Castleheights and Area

$324,900
20 Hart Avenue F

$324,900

New
28d
Condo TownhouseStacked Townhouse

20 Hart Avenue F, Overbrook - Castleheights and Area

Total Monthly Obligation $2,213

Bed+Den
2+2
Baths
2
Park
1
Sqft
1000-1199
DOM
28d
Score
27
Yield
8.6%
Cash on Cash
4.4%
Cap Rate
5.5%
5Y IRR
19.1%
10Y IRR
17.5%
Property Type-Condo Townhouse
MLS® Number-X13830690
Bed+Den-2+2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 25, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,244.88 (2026)
Maintenance-$515/mo
Locker-None
Parking-1 - None
Basement-Full
Heating-Baseboard (Wood)
Brokerage-EXP REALTY
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick, Other
Possession-Flexible
Neighbourhood-3502 - Overbrook/Castle Heights
Title-Residential Condo & Other

No agent assigned

Welcome home to this move in ready, 2-storey condo in Overbrook. Inside, you'll find a bright and spacious living area with a renovated kitchen and updated washrooms. The large living room has a wood-burning fireplace which adds instant warmth and charm to the living space, while the spacious primary bedroom with a walk-in closet gives you room to grow. Step outside to a great sized front sitting area, perfect for morning coffee, relaxing evenings, or to entertain. The central location is incredible! Close to the highway and train station with a short commute downtown - ideal for first timers, professionals, or investors. Affordable, low-maintenance, and within reach of all the best that Ottawa has to offer.

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

Closing Costs

Mortgage Amount
$259,920
Land Transfer Taxes$3,349
Legal Fees (Est.)
$
Total cash required for closing$69,829

Total Monthly Obligation

$2,213/mo
Mortgage $1,311
Monthly Loss $1,868
Principal$345
Interest$966
Property Tax$187
Condo Fees$515
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.2%5
5-Year IRR
14.3%66
10-Year IRR
14.2%
Returns Index
34.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$27,816/yr
NOI
$14,210/yr
Net Cash Flow
-$126/mo
Cash Margin
-5.5%2
Cash Flow Index
1.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
37.3/ 100

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

Comparables

Properties near 20 Hart Avenue F

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.