495 Lansdowne Road N, Rockcliffe Park

$2,245,000
495 Lansdowne Road N

$2,245,000

Price Change
56d
Detached2-Storey

495 Lansdowne Road N, Rockcliffe Park

Total Monthly Obligation $11,012

Beds
4
Baths
4
Park
3
Sqft
2500-3000
DOM
56d
Score
13
Yield
2.6%
Cash on Cash
-13.8%
Cap Rate
1.6%
5Y IRR
4.8%
10Y IRR
6.3%
Property Type-Detached
MLS® Number-X13723030
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-90 × 230.24 ft
Listed on site-Aug 28, 2026
Style-2-Storey
Building Type-Detached
Taxes-$18,971 (2026)
Parking-4 - Detached
Basement-Full, Unfinished
Heating-Radiant (Gas)
Brokerage-COLDWELL BANKER RHODES & COMPANY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-Wood
Pool-None
Facing-West
Exterior-Stone, Wood
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-3201 - Rockcliffe
Title-Residential Freehold

No agent assigned

**OH Sun Oct 25th 2-4pm**Set on a private dbl-lot beside the Rockcliffe Lawn Tennis Club, this impressive estate offers timeless elegance & generous living spaces. Surrounded by mature trees & lush greenery, the backyard provides privacy & tranquility in one of Ottawa's most prestigious neighbourhoods. As you enter the home, you'll find the spacious living rm to one side & formal dining rm to the other, both featuring brand new maple engineered hardwood. Dining rm flows into the kitchen, complete w/granite countertops & continues to the sunken breakfast room w/side entrance & access. At the rear of the home, the family rm features the same new maple flooring & opens directly onto the screened-in 3 season porch. With convenient access to the backyard, this is an idyllic space for relaxing, entertaining or enjoying the surrounding nature & birdlife. Through a set of French doors, it leads back to the living rm w/cozy wood-burning fireplace & access to the sunken office. Convenient powder room & pantry with utility and dog-wash area are also located on this level. Upstairs brand new plush carpeting lines the stairs & hallways, while all 4 generously sized bedrooms feature the brand-new maple flooring. Primary suite offers built-in shelving & cabinetry, brand new 3pc ensuite w/glass shower & walk-in closet. This room also provides access to the elevator. 2nd bedroom is located on the opposite side of the elevator. 3rd bedroom at the front of the home features its own 3pc ensuite w/soaker tub. 4th bedroom has large walk-in & shares 4pc bath w/2nd bedrm. Unfinished basement is clean, dry & offers excellent storage & utility space, w/laundry facilities located here. Located in sought-after Rockcliffe Park, this home is close to some of Ottawa's finest schools including Elmwood and Ashbury College. Enjoy easy access to the Ottawa River walking/biking trails, Rideau Hall grounds, & local shops, cafés & restaurants of Beechwood Ave, while remaining just minutes from downtown.

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

Closing Costs

Mortgage Amount
$1,796,000
Land Transfer Taxes$42,600
Legal Fees (Est.)
$
Total cash required for closing$493,100

Total Monthly Obligation

$11,012/mo
Mortgage $9,056
Monthly Loss $8,629
Principal$2,383
Interest$6,673
Property Tax$1,581
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.3%9
Cash-on-Cash
-16.5%0
5-Year IRR
2.7%6
10-Year IRR
5.1%
Returns Index
4.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$58,464/yr
NOI
$29,147/yr
Net Cash Flow
-$6,627/mo
Cash Margin
-136.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.272
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
11.9/ 100

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

Comparables

Properties near 495 Lansdowne Road N

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.