154 Ottawa Street, Arnprior

$725,000
154 Ottawa Street

$725,000

New
29d
DetachedBungalow

154 Ottawa Street, Arnprior

Total Monthly Obligation $3,662

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
29d
Score
19
Yield
4.8%
Cash on Cash
-3.4%
Cap Rate
3.8%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X13830918
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-73.05 × 100 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,345.38 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Baseboard (Electric)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Stone, Vinyl Siding
Roof-Metal
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-550 - Arnprior
Title-Residential Freehold

No agent assigned

Nature at your doorstep!Amazing location at the entrance to Gillies Grove,this unique bungalow offers the perfect blend of small town convenience in a peaceful,natural setting.Enjoy urban living with 50 acres of first growth forest just steps from your door!The warm living room features a gas fireplace & hardwood floors and a picture window.The formal dining area provides a wonderful space for entertaining while enjoying a great view of the perennial gardens.The functional galley kitchen boasts stainless steel appliances,plenty of counter space,plus a full wall of pantry.A lovely solarium provides the perfect spot for morning coffee,a breakfast nook,or a quiet reading area.The spacious primary bedroom features a walk-in closet & convenient cheater access to the main bath.Two additional bedrooms complete the main level,along with a beautifully renovated 3-piece bath.The bathroom has been updated with a walk-in shower vanity,& for added convenience a main floor stackable washer and dryer.The lower level offers a large L-shaped recreation room with a games area,plus a 3-piece bath.A wall-mounted Murphy bed is included.A second laundry room includes an extra refrigerator & freezer,offering added storage.The spacious storage/utility room provides plenty of room for extras.Upgrades include:electrical,metal roof,windows & the main bath.Solar panels add an energy-efficient feature lowering monthly bills. Walk to downtown Arnprior & enjoy great restaurants,shopping,banks,museum,theatre,library, a highly accredited hospital & much more!From your doorstep wander through the magnificent 50 acre Gillies Grove forest,down toward Robert Simpson Park & follow the trail along the Ottawa River back home to Ottawa St.If you love nature but still want the conveniences of small town living,this home offers a unique lifestyle second to none!Just 30 minutes to Kanata.Come and see this unique property and experience the setting for yourself!

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

Closing Costs

Mortgage Amount
$580,000
Land Transfer Taxes$10,975
Legal Fees (Est.)
$
Total cash required for closing$157,475

Total Monthly Obligation

$3,662/mo
Mortgage $2,924
Monthly Loss $2,892
Principal$770
Interest$2,155
Property Tax$362
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$34,800/yr
NOI
$22,475/yr
Net Cash Flow
-$1,052/mo
Cash Margin
-36.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
23.0/ 100

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

Comparables

Properties near 154 Ottawa 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.