75 Eccles Street, West Centre Town

$555,000
75 Eccles Street

$555,000

New
16d
Att/Row/Townhouse2-Storey

75 Eccles Street, West Centre Town

Total Monthly Obligation $3,013

Beds
3
Baths
2
Park
0
Sqft
1100-1500
DOM
16d
Score
24
Yield
6.4%
Cash on Cash
2.5%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13871822
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-16.3 × 90 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,795.83 (2026)
Parking-None
Basement-Full
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Tar and Gravel
Foundation-Stone
Sewer-Sewer
Possession-Immediate/TBA
Neighbourhood-4205 - West Centre Town
Title-Residential Freehold

No agent assigned

This charming Victorian row home is ideally located in one of Ottawa's most vibrant and walkable neighbourhoods. Just steps from local favourites including Corner Peach, Spark Beer and Pizza, Ten Toes, Drip House, Natural History, and many more, this exceptional location also offers easy access to Little Italy, Chinatown, downtown, international grocery stores and shops, and the Pimisi LRT Station at LeBreton Flats. Full of timeless character, the home features high ceilings, abundant natural light, original trim and mouldings, and spacious, well-proportioned rooms throughout. The inviting living room is enhanced by custom built-in bookshelves and storage, creating a functional and stylish space for everyday living and entertaining. The kitchen retains its original built-in pantry and provides direct access to the private backyard, complete with mature trees and a spacious deck, making it an ideal setting for relaxing or dining outdoors. A convenient powder room completes the main level. Upstairs, you will find three bedrooms and an additional full bathroom featuring a charming clawfoot tub. The primary bedroom includes a custom built-in headboard designed for a king-sized bed, a full closet, plus a separate closet area with a near floor-to-ceiling window and flexible space previously used as a home office, or the perfect "cloffice." Thoughtfully maintained with significant upgrades, including the roof (2025), brickwork and repointing (2021), back deck (2020) and front deck with storage (2021). A rare opportunity to enjoy historic character, modern functionality and an outstanding urban lifestyle.

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

Closing Costs

Mortgage Amount
$444,000
Land Transfer Taxes$7,575
Legal Fees (Est.)
$
Total cash required for closing$120,075

Total Monthly Obligation

$3,013/mo
Mortgage $2,239
Monthly Loss $2,424
Principal$589
Interest$1,650
Property Tax$400
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.4%3
5-Year IRR
13.1%58
10-Year IRR
13.1%
Returns Index
30.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$35,736/yr
NOI
$22,867/yr
Net Cash Flow
-$333/mo
Cash Margin
-11.2%1
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
29.4/ 100

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

Comparables

Properties near 75 Eccles Street

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.