327 Breezehill Avenue S 506, Dows Lake - Civic Hospital and Area

$464,000
327 Breezehill Avenue S 506

$464,000

Price Change
24d
Condo Apartment1 Storey/Apt

327 Breezehill Avenue S 506, Dows Lake - Civic Hospital and Area

Total Monthly Obligation $3,045

Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
24d
Score
18
Yield
6.3%
Cash on Cash
-5.1%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.4%
Property Type-Condo Apartment
MLS® Number-X13839626
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 29, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$4,350 (2026)
Maintenance-$610.65/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-1-29 days
Neighbourhood-4503 - West Centre Town
Title-Residential Condo & Other

No agent assigned

Gorgeous 5th Floor executive condo steps to Dow's Lake, Little Italy, the Rideau Canal and the new Ottawa Hospital Civic Campus. Great location to invest in! The Radcliffe was built by award winning Domicile Developments. Boutique style building with only 8 floors. Well designed 1-bedroom suite with unobstructed city view. Fantastic view of the fireworks at LeBreton Flats. Rich hardwood flooring throughout. Neutral colour palette. Oversized windows and high ceilings. Roughly 750 sq ft. Contemporary open-concept unit with room to work from home. Kitchen boasts granite counters, extended shaker-style upper kitchen cabinets with recessed lighting, gas stove, premium stainless appliances and breakfast bar. Living room with glass door to a private balcony featuring a natural gas BBQ line. Bedroom with upgraded custom built-in closet organization system. Four piece bath with granite counters. Designer lighting. In-unit laundry and storage room. Additional storage locker on the same floor as unit. #5I. Indoor heated indoor parking is desirably located on the ground floor of the building for easy access. Space #G10. Fully-equipped gym. Party/conference room with kitchen facilities. Bicycle storage rooms. Exterior visitor parking lots in front and back of building. Private courtyard. Very reasonable condo fee! Status certificate is available on request. The building has a deal with Beanfield offering owners a reasonable cost for fiber optic internet which is fast. Steps to the O-Train, LRT, the Experimental Farm and Trillium Multi-Use Pathway, great for biking, running or walking. 10 minute bike ride to Carleton University.

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

Closing Costs

Mortgage Amount
$371,200
Land Transfer Taxes$5,755
Legal Fees (Est.)
$
Total cash required for closing$100,055

Total Monthly Obligation

$3,045/mo
Mortgage $1,872
Monthly Loss $2,552
Principal$493
Interest$1,379
Property Tax$363
Condo Fees$611
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.9%23
10-Year IRR
9.2%
Returns Index
12.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$29,352/yr
NOI
$12,339/yr
Net Cash Flow
-$843/mo
Cash Margin
-34.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
25.7/ 100

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

Comparables

Properties near 327 Breezehill Avenue S 506

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.