323 Winona Avenue 10, Westboro - Hampton Park

$365,000
323 Winona Avenue 10

$365,000

New
18d
Condo ApartmentApartment

323 Winona Avenue 10, Westboro - Hampton Park

Total Monthly Obligation $2,436

HausQ Valuation Report
Beds
1
Baths
1
Park
0
Sqft
600-699
DOM
18d
Score
22
Yield
7.3%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Condo Apartment
MLS® Number-X13860766
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 5, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,087.49 (2026)
Maintenance-$506.66/mo
Locker-Owned
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Other
Possession-60 days
Neighbourhood-5002 - Westboro South
Title-Residential Condo & Other

No agent assigned

1 YEAR CONDO FEE DISCOUNT - LIMITED-TIME OFFER! Great Location | Smart Investment | Pet-Friendly Living | Transit at Your Door. This place is ideal for you if you are looking to downsize. Flooring: Tile, Hardwood, Wall-To-Wall Carpet. Welcome to Stonework Lofts by Phoenix Homes in the heart of Westboro. This bright open-concept unit features 9-ft ceilings, large windows, and a modern kitchen with granite countertops and stainless steel appliances. Enjoy premium amenities including a rooftop terrace with BBQ area, fitness centre, pet washing station and party room. Ideally located steps to transit, the future Westboro LRT, shops, cafés, Westboro Beach, and scenic bike paths. Exceptional walkability in one of Ottawa's most desirable neighbourhoods. Cashflow positive property for investors. Pets upto 25 kgs are allowed.

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

Closing Costs

Mortgage Amount
$292,000
Land Transfer Taxes$3,950
Legal Fees (Est.)
$
Total cash required for closing$78,450

Total Monthly Obligation

$2,436/mo
Mortgage $1,472
Monthly Loss $2,049
Principal$387
Interest$1,085
Property Tax$257
Condo Fees$507
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.8%1
5-Year IRR
10.5%39
10-Year IRR
11.3%
Returns Index
20.5/ 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
$26,520/yr
NOI
$12,301/yr
Net Cash Flow
-$447/mo
Cash Margin
-20.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
31.9/ 100

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

Comparables

Properties near 323 Winona Avenue 10

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.