331 Britannia Road, Britannia - Lincoln Heights and Area

$565,000
331 Britannia Road

$565,000

New
22d
Semi-Detached 2-Storey

331 Britannia Road, Britannia - Lincoln Heights and Area

Total Monthly Obligation $2,978

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
22d
Score
26
Yield
6.7%
Cash on Cash
4.3%
Cap Rate
5.5%
5Y IRR
19.0%
10Y IRR
17.5%
Property Type-Semi-Detached
MLS® Number-X13848730
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 50 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,892.62 (2026)
Parking-2 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE WALKER REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-6102 - Britannia
Title-Residential Freehold

No agent assigned

Welcome to 331 Britannia Road, a move-in-ready 3-bedroom, 1.5-bath home set on a desirable corner lot with mature hedges creating a private, established setting. Thoughtfully maintained and upgraded, the home combines classic character with a long list of important updates, including the roof in 2022, furnace in 2023, A/C in 2018 and electrical panel in 2015, helping provide peace of mind for years to come. The interior was freshly painted in 2026, while additional recent improvements include updated light fixtures, front and back doors, refreshed hardwood floors, window screens and hardware, along with improvements to the kitchen, powder room, stairs and lower level. The corner orientation provides added separation from neighbouring homes, while the tall hedges create an inviting sense of privacy and outdoor usability. Located in one of Ottawa's established west-end neighbourhoods, you'll enjoy convenient access to Britannia Beach and Park, Mud Lake, Ottawa River pathways and an extensive network of recreational amenities, making it easy to enjoy cycling, walking, paddling and time by the water. With three bedrooms, practical living space, substantial recent updates and a location that blends urban convenience with some of Ottawa's best riverfront recreation, 331 Britannia Road is ready for its next chapter.

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

Closing Costs

Mortgage Amount
$452,000
Land Transfer Taxes$7,775
Legal Fees (Est.)
$
Total cash required for closing$122,275

Total Monthly Obligation

$2,978/mo
Mortgage $2,279
Monthly Loss $2,379
Principal$600
Interest$1,679
Property Tax$324
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.5%5
5-Year IRR
14.5%68
10-Year IRR
14.2%
Returns Index
35.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$37,668/yr
NOI
$25,509/yr
Net Cash Flow
-$153/mo
Cash Margin
-4.9%2
Cash Flow Index
1.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9322
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo54
Risk Index
31.3/ 100

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

Comparables

Properties near 331 Britannia Road

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.