13 Wolff Street, Overbrook - Castleheights and Area

$999,000
13 Wolff Street

$999,000

New
25d
Detached2-Storey

13 Wolff Street, Overbrook - Castleheights and Area

Total Monthly Obligation $5,005

Beds
4
Baths
2
Park
2
Sqft
1500-2000
DOM
25d
Score
16
Yield
4.2%
Cash on Cash
-6.3%
Cap Rate
3.2%
5Y IRR
10.6%
10Y IRR
10.7%
Property Type-Detached
MLS® Number-X13834014
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-50 × 86.75 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$7,200.19 (2026)
Parking-2 - None
Basement-Finished, Full
Heating-Radiant (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Wood
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-3501 - Overbrook
Title-Residential Freehold

No agent assigned

Elegant, timeless, and tastefully restored red-brick 3+1 bed/2bath single family home steps to the Rideau River and NCC Park! Ideally located on a quiet tree-lined street with no through traffic in the tight-knit community of Overbrook, this picture perfect family home is the ideal housing solution for the busy urban family who wants a turn-key home with easy access to greenspace and the downtown core. Warm and inviting porch. Functional entrance with large entry closet and vestibule. Bright and airy main living area with hardwood floors, wood burning fireplace with accent windows, cove mouldings, and lovely reading nook. French doors lead to absolutely stunning solarium with leaded windows ideal for a home office, play area for the kids, or for indoor plants. Renovated open-concept chef's kitchen with gas stove, timeless white cabinetry, quartz countertops, ceramic backsplash, stainless steel appliances, an abundance of storage, and lovely sight lines to the dining room. Walk-up the hardwood staircase to the second level where you'll find a spacious primary bedroom with walk-in closet, two well- proportioned secondary bedrooms, and an updated bathroom with soaker tub and tiled walls. Fully-finished lower level features additional living space with pot lights, built-in monkey bars, climbing wall, fourth bedroom and another full bathroom with laundry area. Convenient storage room. Fenced backyard features covered porch with large deck ideal for outdoor entertaining, mature trees, and greenspace for the kids. Easy access to 417, Loblaws, Ottawa's expansive bicycle path network along the Rideau River, and downtown Ottawa via the Adawe Footbridge to Sandy-Hill. Popular Riverain Memorial Children's Park around the corner. Walk to the community hub at the Rideau Sports Centre where you can eat, do yoga, work-out, swim, play tennis and pickleball. Don't forget about the dog park, basketball courts, splash-pad, baseball diamonds and skate-park at the revamped Riverain Park!

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$5,005/mo
Mortgage $4,030
Monthly Loss $3,944
Principal$1,060
Interest$2,969
Property Tax$600
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%21
10-Year IRR
8.7%
Returns Index
11.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$42,144/yr
NOI
$26,229/yr
Net Cash Flow
-$1,844/mo
Cash Margin
-52.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.9/ 100

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

Comparables

Properties near 13 Wolff 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.