420 Berkley Avenue 706, Carlingwood - Westboro and Area

$649,000
420 Berkley Avenue 706

$649,000

Price Change
25d
Condo ApartmentApartment

420 Berkley Avenue 706, Carlingwood - Westboro and Area

Total Monthly Obligation $4,074

Beds
2
Baths
1
Park
1
Sqft
900-999
DOM
25d
Score
15
Yield
4.8%
Cash on Cash
-11.1%
Cap Rate
2.2%
5Y IRR
6.9%
10Y IRR
7.9%
Property Type-Condo Apartment
MLS® Number-X13837046
Beds-2
Bathrooms-1
Size-900-999 sqft
Listed on site-Sep 28, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$5,405.87 (2025)
Maintenance-$805.56/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-SLEEPWELL REALTY GROUP LTD
Cooling-Central Air
Laundry-Yes
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-5102 - Westboro West
Title-Residential Condo & Other

No agent assigned

Welcome to The Exchange in the heart of Westboro. This bright and spacious 2-bedroom condo offers an impressive open-concept layout with hardwood flooring throughout the main living areas and large windows that fill the space with natural light. The kitchen features extensive cabinetry, stainless steel appliances, a gas range and a large peninsula with plenty of counter space for cooking, casual dining and entertaining. The living and dining area is anchored by a gas fireplace and opens directly onto a generous covered balcony, extending the living space outdoors and offering a gas BBQ hookup and great neighbourhood views. Both bedrooms are well proportioned, including a spacious primary bedroom with ample closet space, while the full bathroom features a large vanity and tub/shower combination. In-suite laundry adds everyday convenience. The condo also includes an underground parking space and storage locker, providing valuable additional storage and secure, year-round parking. Located in one of Ottawa's most desirable urban neighbourhoods, The Exchange puts Westboro's shops, restaurants, cafés and everyday amenities just steps from your door. Enjoy easy access to transit, cycling and walking paths, the Ottawa River, Westboro Beach and the surrounding green space, all while being only minutes from downtown. A fantastic opportunity to enjoy a spacious condo and one of the city's most walkable and vibrant neighbourhoods.

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

Closing Costs

Mortgage Amount
$519,200
Land Transfer Taxes$9,455
Legal Fees (Est.)
$
Total cash required for closing$140,755

Total Monthly Obligation

$4,074/mo
Mortgage $2,618
Monthly Loss $3,385
Principal$689
Interest$1,929
Property Tax$450
Condo Fees$806
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.6%10
Cash-on-Cash
-15.1%0
5-Year IRR
4.1%8
10-Year IRR
6.2%
Returns Index
5.4/ 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
$30,900/yr
NOI
$10,337/yr
Net Cash Flow
-$1,756/mo
Cash Margin
-68.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.332
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
19.5/ 100

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

Comparables

Properties near 420 Berkley Avenue 706

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.