1237 Whitmore Avenue, Belair Park - Copeland Park and Area

$650,000
1237 Whitmore Avenue

$650,000

New
15d
DetachedBungalow

1237 Whitmore Avenue, Belair Park - Copeland Park and Area

Total Monthly Obligation $3,417

Beds
3
Baths
2
Park
4
Sqft
700-1100
DOM
15d
Score
17
Yield
4.2%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.9%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X13878478
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-55 × 100 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$5,037.54 (2026)
Parking-4 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood, Natural Gas
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Other
Possession-Flexiable
Neighbourhood-5403 - Bel Air Heights
Title-Residential Freehold

No agent assigned

Opportunities like this one in Bel Air Heights don't surface often, and when they do, they move. 1237 Whitmore Avenue is a solid all-brick bungalow on a premium 55-foot lot in one of Ottawa's most established west-end communities, just minutes from the 417, schools, parks, and everyday amenities. Even better, it is now vacant and ready for a quick possession.Built in 1960, the home offers 3 bedrooms, 2 full bathrooms, a fireplace, a finished basement, and a carport. The main level has been thoroughly cleaned and freshly painted, so you can walk in and picture yourself living here from day one. Downstairs, the basement has just come through significant recent work and is finished with brand new carpet, giving you flexible space for a family room, guest room, or home office. For added peace of mind, the seller is also installing a new sump pump.There is still room to add your own updates, and the home is priced to reflect that. Whether you're a buyer ready to make it your own or an investor with an eye for potential, this property rewards vision. The lot configuration and zoning in this pocket may support conversion to a duplex, triplex, or the addition of a coach house at the rear. Buyers are encouraged to do their own due diligence with the City of Ottawa.No tenants, no notice periods, no waiting. If you've been watching for the right west-end property at the right price, book your showing today.

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

Closing Costs

Mortgage Amount
$520,000
Land Transfer Taxes$9,475
Legal Fees (Est.)
$
Total cash required for closing$140,975

Total Monthly Obligation

$3,417/mo
Mortgage $2,622
Monthly Loss $2,727
Principal$690
Interest$1,932
Property Tax$420
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-12.0%0
5-Year IRR
6.3%15
10-Year IRR
7.8%
Returns Index
8.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$27,000/yr
NOI
$14,762/yr
Net Cash Flow
-$1,392/mo
Cash Margin
-61.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
23.0/ 100

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

Comparables

Properties near 1237 Whitmore 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.