21 Civic Place, Dows Lake - Civic Hospital and Area

$2,575,000
21 Civic Place

$2,575,000

New
10d
Detached2-Storey

21 Civic Place, Dows Lake - Civic Hospital and Area

Total Monthly Obligation $11,716

Beds
5
Baths
4
Park
5
Sqft
2500-3000
DOM
10d
Score
14
Yield
2.4%
Cash on Cash
-12.9%
Cap Rate
1.8%
5Y IRR
5.5%
10Y IRR
6.8%
Property Type-Detached
MLS® Number-X14032466
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-44.96 × 108 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Taxes-$11,449.15 (2026)
Parking-6 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground, Outdoor, Salt
Facing-West
Exterior-Brick, Wood
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-4504 - Civic Hospital
Title-Residential Freehold

No agent assigned

One of the most amazing homes to come to Civic Hospital in years, this fabulous, turnkey home has been thoughtfully enhanced with the sophisticated design input of O'Keefe Fiorenza Design Group and Irene Langlois Interiors. From the beautifully landscaped front garden and charming front porch, the home immediately feels special. Inside, the design is warm, refined and incredibly inviting, with beautiful wall colours, classic hardwood floors, and an exceptional attention to detail throughout. The centre-hall main floor opens to a magnificent dining room and an elegant living room with fireplace, with French doors connecting the two spaces. The living room is beautifully proportioned and leads to a fabulous family room, which is open to the spectacular kitchen. The kitchen is truly exceptional, with a gorgeous island, Visual Comfort lighting, Fisher & Paykel refrigerator, Sub-Zero refrigerator drawers and a full Miele suite; 36" six-burner gas Cooktop, wall oven, speed oven and fully integrated dishwasher, abundant cabinetry, and beautifully considered finishes. The family room opens directly to the deck, overlooking the beautifully landscaped, private backyard with fibreglass pool, a UV sanitizer and a natural gas heater with automatic safety cover, retractable awning and mature landscaping, the outdoor space is an extraordinary extension of the home. Upstairs are four bedrooms, including a spacious primary suite with walk-in closet and luxurious ensuite and convenient second-floor laundry. The finished lower level offers a recreation room, fitness room/study, media room, additional bedroom, and full bathroom, providing exceptional space for family, guests, or a teenager. A single-car detached garage and additional parking complete this sensational family home. Located on a beautiful, quiet street in the Civic Hospital neighbourhood, the home is just a short walk to Little Italy and close to Dow's Lake, Westboro, the Arboretum. One of Ottawa's true Dream Properties!

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

Closing Costs

Mortgage Amount
$2,060,000
Land Transfer Taxes$50,850
Legal Fees (Est.)
$
Total cash required for closing$567,350

Total Monthly Obligation

$11,716/mo
Mortgage $10,387
Monthly Loss $8,983
Principal$2,733
Interest$7,654
Property Tax$954
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.5%10
Cash-on-Cash
-15.4%0
5-Year IRR
3.5%7
10-Year IRR
5.5%
Returns Index
4.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$61,272/yr
NOI
$39,196/yr
Net Cash Flow
-$7,121/mo
Cash Margin
-139.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.312
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
11.9/ 100

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

Comparables

Properties near 21 Civic Place

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.