23 Davidson Drive, Beacon Hill North - South and Area

$1,998,000
23 Davidson Drive

$1,998,000

New
87d
Detached2-Storey

23 Davidson Drive, Beacon Hill North - South and Area

Total Monthly Obligation $10,137

Beds
4
Baths
6
Park
6
Sqft
3500-5000
DOM
87d
Score
15
Yield
4.0%
Cash on Cash
-8.3%
Cap Rate
2.8%
5Y IRR
9.0%
10Y IRR
9.5%
Property Type-Detached
MLS® Number-X13614536
Beds-4
Bathrooms-6
Size-3500-5000 sqft
Lot Size-23 × 301.65 ft
Listed on site-Jul 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$20,428.84 (2025)
Parking-8 - Attached
Basement-Finished, Partially Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-Indoor
Facing-North
Exterior-Stucco (Plaster)
Roof-Shingles, Tar and Gravel
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-2101 - Rothwell Heights
Title-Residential Freehold

No agent assigned

Scenically Supreme in Rothwell Heights. Surrounded by custom estates valued between $5M-$8M, this stately residence offers a rare opportunity to own in one of Ottawa' s most prestigious enclaves at a fraction of todays replacement cost. Perched on a private hillside with sweeping views of the Gatineau Hills, this exceptionally crafted home offers over 4,500 sq. ft. of living space on a prime lot along exclusive Davidson Drive. Homes of this caliber could not be replicated at current construction costs. A grand, two-storey foyer with an imperial staircase introduces the elegant interior. The expansive living room with fireplace opens to a treetop deck, perfect for entertaining or quiet reflection. A formal dining room sets the tone for memorable gatherings, while the oversized kitchen with abundant cabinetry connects to a bright family room and second deck. A striking 20-ft main-floor study offers versatility for a library, office, or creative retreat. Upstairs, the serene primary suite includes a sitting area, spa-like ensuite, and walk-in closet. A second bedroom enjoys its own ensuite, while two additional bedrooms share a family bath. The walkout lower level is remarkable, featuring a 33' x 30' recreation room with oversized windows and direct access to a stunning 70-ft indoor lap pool with hot tub, change room, and bathroom all framed by floor-to-ceiling windows and opening to the outdoors. With timeless architecture, uncompromising construction, and unlimited potential to renovate or personalize, this is a unique opportunity for discerning buyers or contractors seeking a forever home in an elite neighbourhood. Some photos have been virtually staged. 24 hrs irrevocable on offers.

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

Closing Costs

Mortgage Amount
$1,598,400
Land Transfer Taxes$36,435
Legal Fees (Est.)
$
Total cash required for closing$437,535

Total Monthly Obligation

$10,137/mo
Mortgage $8,059
Monthly Loss $8,016
Principal$2,121
Interest$5,939
Property Tax$1,702
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.5/ 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
$80,100/yr
NOI
$47,161/yr
Net Cash Flow
-$4,129/mo
Cash Margin
-61.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.0 mo16
Risk Index
13.0/ 100

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

Comparables

Properties near 23 Davidson Drive

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.