2625 Regina Street 1209, Britannia - Lincoln Heights and Area

$255,000
2625 Regina Street 1209

$255,000

New
16d
Condo Apartment1 Storey/Apt

2625 Regina Street 1209, Britannia - Lincoln Heights and Area

Total Monthly Obligation $2,160

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
16d
Score
26
Yield
10.6%
Cash on Cash
4.9%
Cap Rate
5.6%
5Y IRR
19.5%
10Y IRR
17.8%
Property Type-Condo Apartment
MLS® Number-X13878624
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Oct 7, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-51-99
Taxes-$2,626 (2025)
Maintenance-$712.79/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Electric)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-6102 - Britannia
Title-Residential Condo & Other

No agent assigned

Enjoy the ease of one-level living with no stairs and the ultimate convenience of underground parking included, all within this 12th-floor sanctuary at Northwest One. This move-in-ready 2-bedroom condo has been beautifully updated with a meticulously modern kitchen and a renovated, serene bathroom, offering a worry-free lifestyle where your monthly budgeting is simplified by having heating, hydro, water, and building insurance all covered by your condo fees. Beyond the modern open-concept interior and private balcony views of the Ottawa River, you are perfectly positioned in a prime location just steps from the sun and sand at Britannia Beach and the extensive retail therapy of Bayshore Shopping Centre. With quick access to major hospitals and the enhanced connectivity of the O-Train, you can trade the stress of maintenance for resort-style amenities like a saltwater pool and tennis courts, making this the ideal home for those seeking a blend of urban convenience and natural beauty. 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$204,000
Land Transfer Taxes$2,300
Legal Fees (Est.)
$
Total cash required for closing$54,800

Total Monthly Obligation

$2,160/mo
Mortgage $1,029
Monthly Loss $1,890
Principal$271
Interest$758
Property Tax$219
Condo Fees$713
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.1%4
5-Year IRR
13.9%64
10-Year IRR
14.1%
Returns Index
32.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$26,940/yr
NOI
$10,667/yr
Net Cash Flow
-$140/mo
Cash Margin
-6.2%1
Cash Flow Index
1.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8618
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo75
Risk Index
37.1/ 100

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

Comparables

Properties near 2625 Regina Street 1209

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.