731 Ludgate Court, Beacon Hill North - South and Area

$1,349,880
731 Ludgate Court

$1,349,880

New
4d
Detached2-Storey

731 Ludgate Court, Beacon Hill North - South and Area

Total Monthly Obligation $6,413

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
4d
Score
15
Yield
3.4%
Cash on Cash
-9.2%
Cap Rate
2.6%
5Y IRR
8.4%
10Y IRR
9.0%
Property Type-Detached
MLS® Number-X14101392
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-60 × 102.56 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,116.09 (2026)
Parking-6 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-North
Exterior-Stone, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-To Be Arranged
Neighbourhood-2105 - Beaconwood
Title-Residential Freehold

No agent assigned

Welcome Home to 731 Ludgate Court, a rare lot plus a beautifully renovated 4 bedroom, 4 bathroom detached home tucked away on a quiet court in the super popular neighbourhood of Beacon Hill North. This lot is special as it is backing onto a peaceful ravine and surrounded by mature trees, this home offers the perfect combination of modern updates, comfortable living spaces, and a private backyard setting. From the moment you step inside, you'll appreciate the bright, welcoming feel and the thoughtful updates throughout . The main floor features beautiful new hardwood flooring, very spacious formal living and dining areas with huge windows brining in tons of natural light, main floor laundry and a stunning renovated kitchen with quartz countertops, a center island, two tone cabinetry, a farmhouse sink, and stainless steel appliances complimented by a wall of windows we like to call it and you have to come in to see why. The cozy family room, complete with a gas fireplace and new mantle, opens directly onto a large deck overlooking the ravine, making it a wonderful space to relax or entertain with amazing privacy. Upstairs, you'll find four generous bedrooms, including a spacious primary bedroom with its own ensuite bathroom. The finished lower level offers even more room to enjoy, with a comfortable recreation area, an additional bathroom, and an updated laundry space. An oversized double garage provides extra storage and everyday convenience with extra space for your kayak and other toys. One of the best features of this home is its beautiful backyard and that is located in a cul de sac. With no rear neighbors and , mature trees, and peaceful views of the ravine, it's a private outdoor space you can enjoy throughout the seasons. Located close to excellent schools, parks, shopping, Ottawa River pathways, and public transit, this home offers a great lifestyle in one of Ottawa's established neighborhoods. Book your showing today, Video and floor plans available

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

Closing Costs

Mortgage Amount
$1,079,904
Land Transfer Taxes$23,473
Legal Fees (Est.)
$
Total cash required for closing$294,949

Total Monthly Obligation

$6,413/mo
Mortgage $5,445
Monthly Loss $4,980
Principal$1,433
Interest$4,012
Property Tax$593
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.0/ 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
$45,264/yr
NOI
$29,122/yr
Net Cash Flow
-$3,018/mo
Cash Margin
-80.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.454
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.2/ 100

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

Comparables

Properties near 731 Ludgate Court

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.