575 Byron Avenue 411, Carlingwood - Westboro and Area

$669,000
575 Byron Avenue 411

$669,000

New
23d
Condo ApartmentApartment

575 Byron Avenue 411, Carlingwood - Westboro and Area

Total Monthly Obligation $4,187

Beds
2
Baths
2
Park
1
Sqft
900-999
DOM
23d
Score
15
Yield
4.6%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.5%
Property Type-Condo Apartment
MLS® Number-X13843894
Beds-2
Bathrooms-2
Size-900-999 sqft
Listed on site-Sep 30, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,546.4 (2026)
Maintenance-$826.18/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Heat Pump (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Stone
Possession-Flexible
Neighbourhood-5104 - McKellar/Highland
Title-Residential Condo & Other

No agent assigned

Spacious and beautifully appointed 2-bedroom, 2-bathroom condo offering 981 sq. ft. of thoughtfully designed living space at Westboro Station. Sunny southeast exposure, high ceilings and oversized windows fill the open-concept living and dining areas with natural light, with direct access to a private balcony overlooking the Westboro neighbourhood. The kitchen features timeless wood cabinetry, granite countertops, stainless steel appliances, a gas stove and an expansive breakfast bar peninsula with seating for four. The generous primary suite offers walk-through closets and a private 3-piece ensuite, while the second bedroom and full bathroom are ideally positioned on the opposite side of the suite for added privacy. Hardwood floors, in-suite laundry with custom storage, underground parking and a storage locker complete the package. Enjoy a gas BBQ hookup on the balcony and a quiet, turnkey lifestyle just steps from Westboro Village shops and restaurants, the farmers' market, transit and Ottawa River pathways.

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

Closing Costs

Mortgage Amount
$535,200
Land Transfer Taxes$9,855
Legal Fees (Est.)
$
Total cash required for closing$145,155

Total Monthly Obligation

$4,187/mo
Mortgage $2,699
Monthly Loss $3,477
Principal$710
Interest$1,988
Property Tax$462
Condo Fees$826
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.5%9
Cash-on-Cash
-15.6%0
5-Year IRR
3.7%8
10-Year IRR
6.0%
Returns Index
5.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$30,900/yr
NOI
$9,949/yr
Net Cash Flow
-$1,869/mo
Cash Margin
-72.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.312
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
19.1/ 100

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

Comparables

Properties near 575 Byron Avenue 411

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.