20 Daly Avenue 2010, Lower Town - Sandy Hill

$599,900
20 Daly Avenue 2010

$599,900

New
3d
Condo Apartment1 Storey/Apt

20 Daly Avenue 2010, Lower Town - Sandy Hill

Total Monthly Obligation $4,322

Beds
1
Baths
2
Park
2
Sqft
900-999
DOM
3d
Score
15
Yield
5.5%
Cash on Cash
-12.9%
Cap Rate
1.8%
5Y IRR
5.5%
10Y IRR
6.8%
Property Type-Condo Apartment
MLS® Number-X14100378
Beds-1
Bathrooms-2
Size-900-999 sqft
Listed on site-Oct 20, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$7,394.64 (2025)
Maintenance-$1,085.86/mo
Locker-Owned
Parking-2 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete, Metal/Steel Siding
Possession-TBD
Neighbourhood-4003 - Sandy Hill
Title-Residential Condo & Other

No agent assigned

Welcome to ArtHaus, a boutique residence by acclaimed Montreal builder DevMcGill in the heart of downtown Ottawa. This 1-bedroom + den, 1.5-bathroom condo offers the luxury, location, and accessibility of a central address, with hardwood floors throughout and an open-concept layout framing unobstructed views. The modern kitchen features quartz countertops, stainless steel appliances, soft-close cabinets and drawers, and an island with seating for casual meals or entertaining. The primary bedroom boasts a large walk-in closet and an ensuite with a walk-in shower, while the den provides an ideal home office or flexible extra space. A powder room, in-suite laundry, and a private balcony add everyday ease. The unit also includes tandem parking for two cars and a storage locker. Residents enjoy a rooftop terrace with an outdoor fireplace overlooking the skyline, a gym, and an elegant party room with lounge seating, a media wall and fireplace, a catering kitchen, and formal dining room. Steps to cafés, restaurants, and shops, as well as the Rideau Centre, Parliament Hill, and the O-Train, this is refined city living at its finest.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$4,322/mo
Mortgage $2,420
Monthly Loss $3,685
Principal$637
Interest$1,783
Property Tax$616
Condo Fees$1,086
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.1%8
Cash-on-Cash
-17.3%0
5-Year IRR
2.6%6
10-Year IRR
5.3%
Returns Index
3.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$32,856/yr
NOI
$6,745/yr
Net Cash Flow
-$1,858/mo
Cash Margin
-67.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.232
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
18.4/ 100

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

Comparables

Properties near 20 Daly Avenue 2010

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.