49 Bayswater Avenue, West Centre Town

$959,900
49 Bayswater Avenue

$959,900

New
6d
Detached2-Storey

49 Bayswater Avenue, West Centre Town

Total Monthly Obligation $4,799

Beds
3
Baths
3
Park
3
Sqft
2000-2500
DOM
6d
Score
16
Yield
3.6%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-X14091024
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-25 × 130 ft
Listed on site-Oct 17, 2026
Style-2-Storey
Building Type-Detached
Age-100+
Taxes-$6,627 (2026)
Parking-3 - None
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block, Stone
Sewer-Sewer
Possession-30-59 days
Neighbourhood-4203 - Hintonburg
Title-Residential Freehold

No agent assigned

Lovely century brick home in the heart of Hintonburg. Two story addition with separate entrance offers a perfect space for an in-law suite or home based business ( if zoning permits). Ideally situated just steps away from everything this vibrant neighbourhood has to offer - Cafes, Breweries, Restaurants, Local shops, Yoga Studios and several Recreational Amenities. Prime Location Meets Ultimate Accessibility ideally positioned just five minutes on foot from Bayview Station, Ottawa's central transit hub, this property offers unmatched transit convenience. Seamlessly connect to Line 1and Line 2 for easy travel east, west, north or south. This spacious home has a main floor full bathroom, laundry and a mud room leading to a large fenced yard and 3 parking spots. Sunny bright Primary bedroom boasts a quaint loft with two skylights. Updates between 2011 and 2020 include furnace (2011), AC (2019), roof (2011), majority of windows replaced, second floor bathroom (2019) and main kitchen updates. Rear addition has a bright sunny family room, with cozy gas fireplace, large bedroom, full bathroom and kitchen. Flooring includes beautiful hardwood, marble, tiles and laminate. Don't miss out on this great opportunity to call 49 Bayswater your home. Please note ** Photos were taken prior to the home being vacated.** Quick closing available.

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

Closing Costs

Mortgage Amount
$767,920
Land Transfer Taxes$15,673
Legal Fees (Est.)
$
Total cash required for closing$209,153

Total Monthly Obligation

$4,799/mo
Mortgage $3,872
Monthly Loss $3,780
Principal$1,019
Interest$2,853
Property Tax$552
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.7%0
5-Year IRR
5.6%13
10-Year IRR
7.2%
Returns Index
7.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$34,800/yr
NOI
$20,193/yr
Net Cash Flow
-$2,189/mo
Cash Margin
-75.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.8/ 100

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

Comparables

Properties near 49 Bayswater 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.