99 Huron Avenue N, Tunneys Pasture and Ottawa West

$799,900
99 Huron Avenue N

$799,900

New
15d
Detached2-Storey

99 Huron Avenue N, Tunneys Pasture and Ottawa West

Total Monthly Obligation $4,125

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
15d
Score
18
Yield
4.8%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-X13875248
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-33 × 88 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,284 (2026)
Parking-2 - Detached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK PILON GROUP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Stucco (Plaster), Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-4302 - Ottawa West
Title-Residential Freehold

No agent assigned

Charm, space and potential in the heart of Wellington Village! This detached 3 bedroom, 1.5 bathroom home welcomes you with a covered front porch and a private, beautifully landscaped backyard. Inside, hardwood floors, high ceilings and large windows bring warmth and character to the spacious main floor living and dining areas, creating an inviting setting for everyday living and entertaining. The kitchen offers plenty of potential to make it your own and flows into a versatile adjoining space, ideal for an eating area or cosy TV room. Upstairs, three large bedrooms offer comfortable space to unwind. The basement is a hidden gem, with a spacious recreation room, wet bar and plenty of storage. A shared driveway leads to a large detached garage, offering room for a vehicle plus valuable extra storage for bikes, tools and seasonal essentials. Enjoy a location that is hard to beat, just steps from Wellington Village's shops, restaurants, cafés, pubs, Metro and everyday amenities, with Westboro, Tunney's Pasture and public transit nearby. Whether you're looking to move in and enjoy, renovate to suit your style or explore an investment opportunity, this charming home offers exciting possibilities in a sought after neighbourhood.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,125/mo
Mortgage $3,227
Monthly Loss $3,276
Principal$849
Interest$2,378
Property Tax$524
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.0/ 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
$38,388/yr
NOI
$23,765/yr
Net Cash Flow
-$1,246/mo
Cash Margin
-39.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.8/ 100

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

Comparables

Properties near 99 Huron Avenue N

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.