152 Bayswater Avenue, West Centre Town

$1,200,000
152 Bayswater Avenue

$1,200,000

New
36d
Duplex2-Storey

152 Bayswater Avenue, West Centre Town

Total Monthly Obligation $5,790

Beds
4
Baths
2
Park
4
Sqft
1500-2000
DOM
36d
Score
14
Yield
2.9%
Cash on Cash
-11.6%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.6%
Property Type-Duplex
MLS® Number-X13800016
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-43 × 130 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Duplex
Taxes-$6,894.73 (2026)
Parking-5 - Detached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-Unit 1 vacant; Unit 2 Tenant occupied.
Neighbourhood-4203 - Hintonburg
Title-Residential Freehold

No agent assigned

Exceptional redevelopment and investment opportunity on a substantial 43' 130' lot in a highly desirable central west-end location. This duplex offers two 2-bedroom, 1-bathroom units, creating flexibility for investors, renovators and developers alike. The vacant main-floor unit has high ceilings, generous living and dining rooms with hardwood floors, and direct access to the basement, while the upper unit is currently tenanted. A detached garage and parking for up to four vehicles add further value. A laneway behind the property, accessed from Gladstone Avenue, also offers potential rear access to the site. The property's CM1 - Minor Corridor zoning under Ottawa's New Zoning By-law 2026-50 broadens the possibilities, supporting a range of residential and mixed-use development, subject to applicable zoning provisions, City approvals and the status of the new zoning by-law. Renovate and reposition the existing duplex, hold as an income property, or explore future redevelopment options. The location is another major draw, with easy access to Wellington Street West, Hintonburg, Little Italy, Preston Street, Mechanicsville, Dow's Lake and the Ottawa River pathways. Cafés, restaurants, boutiques, schools, parks and everyday amenities are all close by, along with the Civic Hospital, Tunney's Pasture and Lebreton Flats. Well served by OC Transpo and the O-Train, with convenient connections to downtown, Tunney's Pasture and Highway 417. A well-located urban property offering income, renovation and redevelopment possibilities. Property is being sold "as is" with no representations or warranties.

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

Closing Costs

Mortgage Amount
$960,000
Land Transfer Taxes$20,475
Legal Fees (Est.)
$
Total cash required for closing$261,975

Total Monthly Obligation

$5,790/mo
Mortgage $4,840
Monthly Loss $4,516
Principal$1,274
Interest$3,567
Property Tax$575
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-14.9%0
5-Year IRR
3.9%8
10-Year IRR
5.9%
Returns Index
5.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$34,500/yr
NOI
$19,655/yr
Net Cash Flow
-$3,203/mo
Cash Margin
-111.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
15.6/ 100

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

Comparables

Properties near 152 Bayswater Avenue

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.