530 Laurier Avenue W 1605, Ottawa Centre

$449,000
530 Laurier Avenue W 1605

$449,000

New
25d
Condo Apartment1 Storey/Apt

530 Laurier Avenue W 1605, Ottawa Centre

Total Monthly Obligation $3,407

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
25d
Score
22
Yield
8.8%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.0%
Property Type-Condo Apartment
MLS® Number-X13837522
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 28, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$3,809.62 (2026)
Maintenance-$1,078.21/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Concrete
Possession-TBD
Neighbourhood-4102 - Ottawa Centre
Title-Residential Condo & Other

No agent assigned

Enjoy bright, spacious downtown living with sweeping city views from this well-appointed 2-bedroom, 2-bathroom suite in Queen Elizabeth Towers. Floor-to-ceiling south-facing windows fill the home with natural light, while the private balcony offers an impressive outdoor space to relax and take in the panoramic views. Engineered wood flooring flows throughout the suite, complemented by tile flooring in the kitchen and bathrooms.The generous L-shaped living and dining area provides plenty of room for both everyday living and entertaining, with direct access to the balcony. The kitchen features abundant cabinetry, excellent workspace and a large eat-in area with its own walkout to the balcony.The primary bedroom features a professionally designed walk-in closet and private 3-piece ensuite, while the second bedroom offers oversized windows and works equally well as a guest room or home office. A full 4-piece main bathroom and convenient in-suite laundry complete the layout.Condo fees include heat, hydro and water, along with access to an impressive selection of amenities including an indoor saltwater pool, fitness centre, sauna and guest suites. Underground parking and a storage locker are also included. Residents enjoy the added convenience of 24-hour security and concierge service seven days a week.Ideally situated within walking distance of Parliament Hill, the LRT, restaurants, shopping and everyday amenities, this is an exceptional opportunity to enjoy space, views and convenience in the heart of the city.

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$3,407/mo
Mortgage $1,811
Monthly Loss $2,930
Principal$477
Interest$1,335
Property Tax$317
Condo Fees$1,078
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.9%49
10-Year IRR
12.5%
Returns Index
25.4/ 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
$39,720/yr
NOI
$16,600/yr
Net Cash Flow
-$428/mo
Cash Margin
-12.9%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.7613
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.6/ 100

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

Comparables

Properties near 530 Laurier Avenue W 1605

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.