459 Piccadilly Avenue, Tunneys Pasture and Ottawa West

$2,150,000
459 Piccadilly Avenue

$2,150,000

New
25d
Detached2-Storey

459 Piccadilly Avenue, Tunneys Pasture and Ottawa West

Total Monthly Obligation $10,128

Beds
4
Baths
2
Park
3
Sqft
1500-2000
DOM
25d
Score
14
Yield
2.4%
Cash on Cash
-13.6%
Cap Rate
1.7%
5Y IRR
5.0%
10Y IRR
6.5%
Property Type-Detached
MLS® Number-X13835968
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-69.98 × 87.99 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$12,963 (2026)
Parking-4 - Attached
Basement-Full, Partially Finished
Heating-Radiant (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-None
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-4303 - Ottawa West
Title-Residential Freehold

No agent assigned

Piccadilly Avenue is one of the neighbourhood's most beautiful streets, admired for its elegant homes and easy walk to Westboro. Built circa 1936, this red-brick home has the character of its era, along with lovely light throughout the day. It sits on a lot of more than 6,100 SF with +/- 70-foot frontage, offering picturesque front landscaping and an unusually generous buffer from the neighbouring property along the driveway. The spacious, tiled foyer is brightened by glass in the gorgeous front door and a stained-glass window. Double French doors with leaded glass panes open to the living room, where a wood-burning fireplace, hardwood floors, beautiful proportions and original character details give the room a warmth that carries through the main floor. The front window looks over the streetscape and has beautiful original interior leaded-glass windows. Just off the living room, a sunroom with beadboard and large windows looks out to the backyard and opens onto the deck. The country kitchen and dining area have a similarly inviting feel, with a centre island, built-in corner cabinets and garden views. A powder room completes the main floor. Upstairs, hardwood floors continue through four spacious bedrooms. The fourth bedroom can double as an adjoining study to one bedroom offering a useful space for working from home, while the full bathroom retains its classic black-and-white character. The basement provides a recreation room, laundry room and storage. Outside, the large deck and greenspace offer room to enjoy the garden. There are fantastic, mature, treed views throughout. The home's position on the lot gives the backyard a welcome sense of separation from its neighbours. Full of charm and ready for its next owner to make it their own, this is a chance to live in a beautiful Piccadilly Avenue location steps from all that Westboro has to offer, as well as beautiful parkland. Showings 10:00AM - 4:00PM daily.

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

Closing Costs

Mortgage Amount
$1,720,000
Land Transfer Taxes$40,225
Legal Fees (Est.)
$
Total cash required for closing$471,725

Total Monthly Obligation

$10,128/mo
Mortgage $8,673
Monthly Loss $7,846
Principal$2,282
Interest$6,390
Property Tax$1,080
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.4%9
Cash-on-Cash
-16.2%0
5-Year IRR
2.9%6
10-Year IRR
5.1%
Returns Index
4.3/ 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
$51,804/yr
NOI
$29,161/yr
Net Cash Flow
-$6,242/mo
Cash Margin
-144.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.282
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo16
Risk Index
12.2/ 100

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

Comparables

Properties near 459 Piccadilly 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.