800 Mckellar Avenue 204, Carlingwood - Westboro and Area

$339,900
800 Mckellar Avenue 204

$339,900

New
66d
Condo Apartment1 Storey/Apt

800 Mckellar Avenue 204, Carlingwood - Westboro and Area

Total Monthly Obligation $2,620

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
66d
Score
22
Yield
8.7%
Cash on Cash
-0.0%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.6%
Property Type-Condo Apartment
MLS® Number-X13686912
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Aug 18, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$3,350 (2026)
Maintenance-$770/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-OTTAWA PROPERTY SHOP REALTY INC.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-5103 - Carlingwood
Title-Residential Condo & Other

No agent assigned

Over 1,100 sq ft of one-level living, steps from Carlingwood Shopping Centre and surrounded by mature trees. This bright 2-bedroom condo is larger than many small homes, with a 16' x 12' living room, a separate 15' x 12' dining room and oversized windows that fill the space with natural light. Step out to a private, tree-lined balcony, a peaceful retreat that's rare this close to everyday conveniences. The 14' x 13' primary bedroom features a walk-in closet, and the 16' x 10' second bedroom easily fits guests, a home office or both. Also included: in-unit laundry, central air, a heated underground parking space right beside your private storage locker, and ample visitor parking. Condo fee includes water, building insurance and parking. Close to transit, groceries, Dovercourt Recreation Centre, parks, restaurants and everything the Carlingwood/Westboro area offers. Some photos have been virtually staged.

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

Closing Costs

Mortgage Amount
$271,920
Land Transfer Taxes$3,574
Legal Fees (Est.)
$
Total cash required for closing$73,054

Total Monthly Obligation

$2,620/mo
Mortgage $1,371
Monthly Loss $2,259
Principal$361
Interest$1,010
Property Tax$279
Condo Fees$770
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
11.0%43
10-Year IRR
11.8%
Returns Index
22.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$29,652/yr
NOI
$11,697/yr
Net Cash Flow
-$396/mo
Cash Margin
-16.0%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo63
Risk Index
30.4/ 100

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

Comparables

Properties near 800 Mckellar Avenue 204

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.