116 Hamilton Avenue N, Tunneys Pasture and Ottawa West

$860,000
116 Hamilton Avenue N

$860,000

New
7d
Detached3-Storey

116 Hamilton Avenue N, Tunneys Pasture and Ottawa West

Total Monthly Obligation $4,224

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
7d
Score
20
Yield
5.1%
Cash on Cash
-1.7%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X14085130
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-16.5 × 63 ft
Listed on site-Oct 16, 2026
Style-3-Storey
Building Type-Detached
Taxes-$4,554 (2026)
Parking-1 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-West
Exterior-Vinyl Siding, Brick Front
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-Flexible
Neighbourhood-4303 - Ottawa West
Title-Residential Freehold

No agent assigned

RENOVATED FROM TOP TO BOTTOM- UNIQUE, FUN & FULL OF PERSONALITY! Welcome to 116 Hamilton Ave. N, a one-of-a-kind home where creativity, character and city living collide! Lovingly renovated over 30 years by its owners, this 3-bedroom, 2-full-bath detached home is located on a dead-end street in the heart of Hintonburg/Wellington Village. The main floor is made for entertaining, featuring an updated kitchen with Brazilian Emerald Green granite, stainless steel appliances, loads of cupboards and a pantry, plus a private deck for morning coffee, BBQs and unwinding. Heading upstairs you will be wowed by the soaring three-storey vaulted ceiling, custom wrought-iron railings and incredible natural light from the 4 skylights. The second floor offers a spacious bedroom, a cozy sitting area/reading nook and an oversized Egyptian inspired bathroom complete with a shower and Jacuzzi tub. Up another level, the bright, vaulted loft features four skylights and two open bedrooms ready to become your sleeping spaces, creative studios or work-from-home hideaways. The basement adds laundry, storage, a workbench and a second full bathroom. Outside, enjoy a welcoming front porch and parking for one car. All this on a street with wonderful neighbours and a great community vibe, just steps from Hintonburg's fabulous restaurants, shops, the Parkdale Market, schools, parks and highway access. This could be your new retreat in one of the hottest neighbourhoods in Ottawa!

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

Closing Costs

Mortgage Amount
$688,000
Land Transfer Taxes$13,675
Legal Fees (Est.)
$
Total cash required for closing$187,175

Total Monthly Obligation

$4,224/mo
Mortgage $3,469
Monthly Loss $3,311
Principal$913
Interest$2,556
Property Tax$380
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.7%40
10-Year IRR
11.1%
Returns Index
21.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$43,548/yr
NOI
$30,139/yr
Net Cash Flow
-$957/mo
Cash Margin
-26.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
21.6/ 100

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

Comparables

Properties near 116 Hamilton Avenue N

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.