13 Lynhurst Avenue, Billings Bridge - Riverside Park and Area

$1,299,000
13 Lynhurst Avenue

$1,299,000

New
23d
Detached2-Storey

13 Lynhurst Avenue, Billings Bridge - Riverside Park and Area

Total Monthly Obligation $6,503

Beds
7
Baths
5
Park
4
Sqft
3000-3500
DOM
23d
Score
17
Yield
4.7%
Cash on Cash
-4.4%
Cap Rate
3.6%
5Y IRR
12.1%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X13843292
Beds-7
Bathrooms-5
Size-3000-3500 sqft
Lot Size-52 × 109.5 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$10,660.42 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Owner-Occupied
Neighbourhood-4604 - Mooneys Bay/Riverside Park
Title-Residential Freehold

No agent assigned

Located on a quiet street in Riverside Park, steps from Mooney's Bay and the Rideau River pathways, this exceptionally well-equipped home boasts refined finishes, numerous upgrades, a 22kW generator, and a lift that travels from the garage to the main and primary bedroom levels. A dramatic two-storey foyer welcomes you to the home, with hardwood flooring, detailed millwork, California shutters, and generous bay windows in the formal living and dining rooms. The dining room has built-in cabinetry with a granite top, ideal for serving. Completely renovated in 2018, the kitchen features extensive cabinetry, quartz counters, S/S appliances, an island, and a breakfast area with direct access to the rear deck. The family room has a wood-burning fireplace framed by a pewter mantle and built-ins. A curved hardwood staircase leads to the primary suite, with a cozy fireplace and charming mantle. The marble-tiled ensuite includes a deep soaking tub, glass-enclosed shower, dual sinks, and a quartz counter. The large walk-in closet has built-in storage and is the elevator's final stop. The top level has four bedrooms, including one with a walk-in closet. The two bathrooms located on this level have been beautifully renovated with premium fixtures. The mudroom includes a powder room and a laundry room that can be screened off with an electronic Hunter Douglas blind. The Miele units in the laundry room are housed in custom cabinetry with a quartz countertop and stainless steel sink. The finished basement adds exceptional versatility with a large recreation and games area, wet bar, pool table, office, fitness room, full bathroom, and excellent storage, including a walk-in cedar closet and crawl space. Outside, the private yard is framed by mature hedging, established gardens, and a deck ideal for entertaining. This property allows you to enjoy the recreational facilities of Mooney's Bay beach while providing easy access to transit, shopping, the RA Centre and the Airport Parkway.

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

Closing Costs

Mortgage Amount
$1,039,200
Land Transfer Taxes$22,455
Legal Fees (Est.)
$
Total cash required for closing$283,755

Total Monthly Obligation

$6,503/mo
Mortgage $5,240
Monthly Loss $5,124
Principal$1,379
Interest$3,861
Property Tax$888
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$61,200/yr
NOI
$39,920/yr
Net Cash Flow
-$1,913/mo
Cash Margin
-37.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
16.3/ 100

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

Comparables

Properties near 13 Lynhurst 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.