1861 Appleford Street, Beacon Hill North - South and Area

$740,000
1861 Appleford Street

$740,000

New
11d
DetachedSidesplit

1861 Appleford Street, Beacon Hill North - South and Area

Total Monthly Obligation $3,854

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1500-2000
DOM
11d
Score
19
Yield
5.2%
Cash on Cash
-2.6%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
13.0%
Property Type-Detached
MLS® Number-X13886742
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-75 × 99.87 ft
Listed on site-Oct 12, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$5,928.04 (2026)
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-2107 - Beacon Hill South
Title-Residential Freehold

No agent assigned

Discover the potential of this spacious side-split on a desirable corner lot, close to amenities, recreation and parks, with convenient access to downtown Ottawa. The home features a generous living area with high ceilings, fireplace, and large windows, a separate dining area, and an eat-in kitchen. The home offers four bedrooms, including one on the main floor that could serve as a home office, along with a spacious main bathroom and a basement ready for your personal touch. The large, private backyard is framed by mature hedges, offering plenty of room to relax, garden or entertain. With thoughtful renovations and your personal touch, this property offers an excellent opportunity to create a beautiful home while building value in a premier location!

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

Closing Costs

Mortgage Amount
$592,000
Land Transfer Taxes$11,275
Legal Fees (Est.)
$
Total cash required for closing$160,775

Total Monthly Obligation

$3,854/mo
Mortgage $2,985
Monthly Loss $3,068
Principal$785
Interest$2,199
Property Tax$494
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.3/ 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
$38,364/yr
NOI
$24,100/yr
Net Cash Flow
-$977/mo
Cash Margin
-30.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.4/ 100

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

Comparables

Properties near 1861 Appleford 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.