131 Wurtemburg Street 901, Lower Town - Sandy Hill

$998,000
131 Wurtemburg Street 901

$998,000

New
15d
Condo Apartment1 Storey/Apt

131 Wurtemburg Street 901, Lower Town - Sandy Hill

Total Monthly Obligation $6,554

Beds
2
Baths
2
Park
1
Sqft
2000-2249
DOM
15d
Score
19
Yield
7.4%
Cash on Cash
-1.3%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Condo Apartment
MLS® Number-X13876566
Beds-2
Bathrooms-2
Size-2000-2249 sqft
Listed on site-Oct 8, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$9,267.11 (2026)
Maintenance-$1,555.73/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Radiant (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-To be arranged
Neighbourhood-4002 - Lower Town
Title-Residential Condo & Other

No agent assigned

Sweeping Rideau River views, exceptional corner exposure and an impressive sense of space set this residence apart. Offering 2,010 sq. ft. of living space, this 2-BED plus DEN suite at Falling Waters features nine-foot ceilings and oversized windows that frame remarkable views of the river, Gatineau Hills and city skyline from almost every room. The expansive living and dining rooms feel grand yet inviting, with hardwood floors, crown moulding, a gas fireplace and walls of windows that fill the space with natural light. A balcony extends the living space outdoors and provides a wonderful vantage point for enjoying the river views. Open to the dining room, the generous kitchen features granite counters, a centre island with breakfast seating, extensive cabinetry and excellent pantry storage.A handsome den with a full wall of custom built-ins offers an ideal home office, library or additional sitting room. French doors lead to the private bedroom wing, where the spacious primary suite features beautiful views, a walk-in closet and five-piece ensuite with double vanity, separate shower and oversized soaker tub. The second bedroom offers excellent flexibility with a Murphy bed that is included with the property. A four-piece bathroom, laundry and additional storage complete the well-planned interior. Set on the banks of the Rideau River and across from Macdonald Gardens Park, Falling Waters is known for its gracious surroundings and beautifully maintained riverside grounds. Residents enjoy heated underground parking, a storage locker, party/meeting room and an expansive common terrace and gardens overlooking the river. Beechwood Village, the ByWard Market, downtown, shops, restaurants and recreational pathways are all within easy reach. A distinctive waterfront residence offering exceptional space, the ease of condominium living and views that are difficult to match. **Some photos virtually staged.

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

Closing Costs

Mortgage Amount
$798,400
Land Transfer Taxes$16,435
Legal Fees (Est.)
$
Total cash required for closing$217,535

Total Monthly Obligation

$6,554/mo
Mortgage $4,026
Monthly Loss $5,494
Principal$1,059
Interest$2,966
Property Tax$772
Condo Fees$1,556
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.7%2
5-Year IRR
11.4%45
10-Year IRR
11.9%
Returns Index
23.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$73,692/yr
NOI
$35,987/yr
Net Cash Flow
-$1,027/mo
Cash Margin
-16.7%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7412
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
17.5/ 100

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

Comparables

Properties near 131 Wurtemburg Street 901

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.