45 Holland Avenue 610, Tunneys Pasture and Ottawa West

$279,900
45 Holland Avenue 610

$279,900

New
23d
Condo Apartment1 Storey/Apt

45 Holland Avenue 610, Tunneys Pasture and Ottawa West

Total Monthly Obligation $2,071

Beds
1
Baths
1
Park
0
Sqft
500-599
DOM
23d
Score
24
Yield
8.6%
Cash on Cash
1.7%
Cap Rate
4.9%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Condo Apartment
MLS® Number-X13842824
Beds-1
Bathrooms-1
Size-500-599 sqft
Listed on site-Sep 30, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,550.19 (2026)
Maintenance-$529/mo
Locker-Exclusive
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-4302 - Ottawa West
Title-Residential Condo & Other

No agent assigned

Stop renting, start investing in your future - with $14K downpayment the *total* carrying cost for this property is just $2,115 per month! Condo fees include all utilities! Incredible price for this beautifully updated south-facing 1-bedroom, 1-bathroom suite in Hintonburg! The thoughtfully designed, open-concept living and dining areas are perfect for relaxing or entertaining, while the private covered balcony extends your living space outdoors. Enjoy the convenience of in-suite laundry, a dedicated storage locker, and a spacious primary bedroom featuring a large window and generous closet space. Located just steps from Tunneys Pasture LRT Station, Parkdale Market, and an eclectic mix of cafes, restaurants, boutiques, breweries, and galleries, you're truly at the center of it all. Outdoor enthusiasts will love the nearby Ottawa River pathways and green spaces, while commuters enjoy easy access to transit and major routes. Set within Holland Cross, a professionally managed, secure building with elevator access and garden patio area for residents. This is your opportunity to live in a vibrant, connected community while making a sound investment!

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

Closing Costs

Mortgage Amount
$223,920
Land Transfer Taxes$2,674
Legal Fees (Est.)
$
Total cash required for closing$60,154

Total Monthly Obligation

$2,071/mo
Mortgage $1,129
Monthly Loss $1,773
Principal$297
Interest$832
Property Tax$213
Condo Fees$529
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.9%49
10-Year IRR
12.4%
Returns Index
25.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$24,060/yr
NOI
$10,356/yr
Net Cash Flow
-$266/mo
Cash Margin
-13.3%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.7613
LTV Ratio
80.0%18
Vacancy Buffer
4.6 mo78
Risk Index
36.4/ 100

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

Comparables

Properties near 45 Holland Avenue 610

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.