533 Hilson Avenue, Westboro - Hampton Park

$1,149,000
533 Hilson Avenue

$1,149,000

New
18d
Detached2-Storey

533 Hilson Avenue, Westboro - Hampton Park

Total Monthly Obligation $5,729

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
18d
Score
15
Yield
3.3%
Cash on Cash
-10.4%
Cap Rate
2.3%
5Y IRR
7.4%
10Y IRR
8.3%
Property Type-Detached
MLS® Number-X13861146
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-37 × 144 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,637 (2026)
Parking-3 - Detached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-5003 - Westboro/Hampton Park
Title-Residential Freehold

No agent assigned

Lovely detached home in a highly coveted Westboro location and just steps to Hampton Park! This 3-bed, 4-bath home offers the perfect layout for modern family living in an unbeatable neighbourhood. The main level welcomes you with bright, open living spaces, featuring a large formal living room and separate dining room that flow seamlessly into the updated kitchen complete with a pantry. The main floor addition provides extra living space, a convenient powder room, and sliding glass doors that step out to a massive private backyard. Upstairs, you'll find a spacious primary suite featuring a walk-in closet and renovated ensuite, alongside two additional well-appointed bedrooms and a full main bath. The finished basement offers incredible versatility, boasting two large rooms perfect for a recreation space with a fireplace "as is" or a home office, plus an additional powder room and laundry room. Outside, a versatile detached garage offers excellent storage or workshop potential. Location is everything: enjoy being steps from Hampton Park, the dog park, Hampton Park Plaza amenities, top-rated local schools, public transit, and the vibrant shops and cafes of Westboro Village. A rare opportunity to move straight in and enjoy a premium lifestyle in one of Ottawa's best communities!

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

Closing Costs

Mortgage Amount
$919,200
Land Transfer Taxes$19,455
Legal Fees (Est.)
$
Total cash required for closing$250,755

Total Monthly Obligation

$5,729/mo
Mortgage $4,635
Monthly Loss $4,510
Principal$1,220
Interest$3,415
Property Tax$720
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-13.9%0
5-Year IRR
4.7%10
10-Year IRR
6.5%
Returns Index
6.4/ 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
$38,196/yr
NOI
$21,239/yr
Net Cash Flow
-$2,865/mo
Cash Margin
-90.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.383
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.8/ 100

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

Comparables

Properties near 533 Hilson 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.