12 Prince Albert Street, Overbrook - Castleheights and Area

$749,000
12 Prince Albert Street

$749,000

New
17d
Semi-Detached 2-Storey

12 Prince Albert Street, Overbrook - Castleheights and Area

Total Monthly Obligation $3,785

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
17d
Score
22
Yield
5.8%
Cash on Cash
1.2%
Cap Rate
4.8%
5Y IRR
16.5%
10Y IRR
15.4%
Property Type-Semi-Detached
MLS® Number-X13866132
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-30 × 93.72 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-51-99
Taxes-$4,668.61 (2026)
Parking-2 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-3501 - Overbrook
Title-Residential Freehold

No agent assigned

Ideally located half a block from the Rideau River and NCC Park on one of the best streets in the tight-knit community of Overbrook, this turn-key 3bed/2bath semi-detached is the perfect fit for the urbanite looking for a move-in ready option near greenspace with easy access to the downtown core in an established urban neighbourhood in the Nation's Capital. Warm and inviting front vestibule with built-in bench. Bright and airy open-concept main living area with oversized front window, cove mouldings and lovely south-facing patio door leading to outdoor living space. Renovated kitchen with timeless white cabinetry, subway tile backsplash and stainless-steel appliances. Walk up to the second level admiring the original wood banister. Spacious primary bedroom with ample closet space. Two additional well-proportioned secondary bedrooms. Updated main bathroom with hexagonal floor tiles, and soaker tub with ceramic tile surround. Fully finished lower level provides bonus living space with recessed lighting, additional full bathroom, convenient office nook, cold storage, and laundry room with storage space. Convenient side door off driveway ideal for every day living. Stunning south-facing, fenced and private backyard with oversized deck, gazebo, garden beds, mature hedges and storage shed. Easy access to 417, public transit, Loblaws, Ottawa's expansive bicycle path network along the Rideau River, and the downtown core via the Adawe Footbridge to Sandy Hill. Riverain Memorial Children's Park around the corner. Walk to the community hub at the Rideau Sports Centre where you can eat, do yoga, work out, swim, play tennis and pickleball. Don't forget about the dog park, basketball courts, splash-pad, skate-park, and the Rideau Winter Trail all at your doorstep. Come see what the fuss is all about in Overbrook!

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,785/mo
Mortgage $3,021
Monthly Loss $2,990
Principal$795
Interest$2,226
Property Tax$389
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.7%3
5-Year IRR
12.7%55
10-Year IRR
12.7%
Returns Index
28.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$43,800/yr
NOI
$30,251/yr
Net Cash Flow
-$500/mo
Cash Margin
-13.7%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
24.9/ 100

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

Comparables

Properties near 12 Prince Albert Street

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.