66 Vaughan Street, New Edinburgh - Lindenlea

$750,000
66 Vaughan Street

$750,000

New
2d
Detached2-Storey

66 Vaughan Street, New Edinburgh - Lindenlea

Total Monthly Obligation $4,037

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
2d
Score
26
Yield
7.0%
Cash on Cash
4.8%
Cap Rate
5.6%
5Y IRR
19.4%
10Y IRR
17.8%
Property Type-Detached
MLS® Number-X14101334
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-25.83 × 73.2 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,645.44 (2026)
Parking-1 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE MARLAND REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-3302 - Lindenlea
Title-Residential Freehold

No agent assigned

A great opportunity to get into Lindenlea! This 3-bedroom detached home offers an inviting entry point into one of Ottawa's most desirable and walkable neighbourhoods. The main floor features a functional open-concept layout with comfortable space for everyday living and entertaining, while the finished basement provides valuable additional room for a recreation area, home gym, playroom or office.Upstairs, three bedrooms offer flexibility for family, guests or a dedicated home office. A garage is an added bonus in this sought-after central location.Beyond the home, enjoy the best of the neighbourhood right outside your door. Beechwood Village shops, Metro and Stanley Park are all within easy walking distance, with cafes, restaurants, parks and everyday amenities close at hand. Located within an excellent school catchment, this is an opportunity to establish yourself in Lindenlea and enjoy the convenience and lifestyle that make the area so appealing.

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

Closing Costs

Mortgage Amount
$600,000
Land Transfer Taxes$11,475
Legal Fees (Est.)
$
Total cash required for closing$162,975

Total Monthly Obligation

$4,037/mo
Mortgage $3,025
Monthly Loss $3,241
Principal$796
Interest$2,229
Property Tax$637
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.6%7
5-Year IRR
15.3%73
10-Year IRR
14.8%
Returns Index
38.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$52,800/yr
NOI
$35,375/yr
Net Cash Flow
-$77/mo
Cash Margin
-1.8%3
Cash Flow Index
3.4/ 100
Risk Profile
Weight: 20%
DSCR
0.9725
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
26.8/ 100

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

Comparables

Properties near 66 Vaughan 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.