530 Laurier Avenue W 903, Ottawa Centre

$347,900
530 Laurier Avenue W 903

$347,900

Price Change
25d
Condo Apartment1 Storey/Apt

530 Laurier Avenue W 903, Ottawa Centre

Total Monthly Obligation $2,763

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
800-899
DOM
25d
Score
22
Yield
9.1%
Cash on Cash
0.5%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
14.9%
Property Type-Condo Apartment
MLS® Number-X13838602
Beds-2
Bathrooms-1
Size-800-899 sqft
Listed on site-Sep 28, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$3,020.88 (2026)
Maintenance-$908/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete
Foundation-Concrete
Possession-TBD
Neighbourhood-4102 - Ottawa Centre
Title-Residential Condo & Other

No agent assigned

Enjoy resort-style, all-inclusive living in the heart of downtown Ottawa. This spacious 2-bedroom condo offers impressive views, a smart layout, and a huge balcony providing your own private outdoor retreat. Even better, the condo fee includes heat, hydro and water, making monthly expenses simple and predictable. The building features an exceptional array of resort-style amenities, including an upgraded indoor pool, sauna and hot tub, an outdoor terrace with BBQs, a gym, library, games and billiards room, workshop, guest suites and active social committee. With 24-hour security, underground parking, visitor parking and a pet-friendly, smoke-free environment, there is plenty to enjoy without leaving home. Step outside and you're surrounded by downtown Ottawa's restaurants, cafés, shopping, parks and transit, putting the best of the city right at your doorstep. A fantastic opportunity for those looking for a downtown 2-bedroom condo with underground parking, a large balcony and resort-style amenities. 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$278,320
Land Transfer Taxes$3,694
Legal Fees (Est.)
$
Total cash required for closing$74,774

Total Monthly Obligation

$2,763/mo
Mortgage $1,403
Monthly Loss $2,394
Principal$369
Interest$1,034
Property Tax$252
Condo Fees$908
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.1%2
5-Year IRR
11.4%45
10-Year IRR
12.1%
Returns Index
23.4/ 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
$31,800/yr
NOI
$12,303/yr
Net Cash Flow
-$378/mo
Cash Margin
-14.3%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo59
Risk Index
29.4/ 100

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

Comparables

Properties near 530 Laurier Avenue W 903

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.