202 Dalkeith Private, Tunneys Pasture and Ottawa West

$1,100,000
202 Dalkeith Private

$1,100,000

New
9d
Att/Row/Townhouse2-Storey

202 Dalkeith Private, Tunneys Pasture and Ottawa West

Total Monthly Obligation $5,585

Beds
2
Baths
3
Park
1
Sqft
1500-2000
DOM
9d
Score
15
Yield
3.5%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.8%
10Y IRR
8.6%
Property Type-Att/Row/Townhouse
MLS® Number-X14030338
Beds-2
Bathrooms-3
Size-1500-2000 sqft
Lot Size-15.98 × 74.93 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$9,273.78 (2026)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-LPT REALTY, BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Facing-South
Exterior-Stone, Wood
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flex
Neighbourhood-4303 - Ottawa West
Title-Residential Freehold

No agent assigned

A gorgeous and immaculate Executive townhome, Uniform built, Barry Hobin designed. Interior unit is located on a quiet private, steps to Wellington Village, minutes to Westboro shops and restaurants. This impressive home features: 2 bedrooms, 3 bathrooms plus main floor office/den which can be converted to a 3rd bedroom. 9 foot ceilings on main. Large kitchen with granite counters and induction stove. You'll love the beautiful hardwood floors and staircases. Spacious living/dining rooms are perfect for entertaining. Primary bedroom has 5 pc en-suite with soaker tub and separate glass enclosed shower. Hunter Douglas blinds throughout the home. Spacious North and South facing terrace and deck. Maintenance free living located in very desirable neighbourhood! A MUST SEE! Common fees are currently $1535 semi-annually which includes snow removal of driveway and walkway, grass cutting and exterior seasonal maintenance of grounds, common area insurance & reserve fund for common elements. Schedule B to be included with all offers.

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

Closing Costs

Mortgage Amount
$880,000
Land Transfer Taxes$18,475
Legal Fees (Est.)
$
Total cash required for closing$239,975

Total Monthly Obligation

$5,585/mo
Mortgage $4,437
Monthly Loss $4,417
Principal$1,168
Interest$3,269
Property Tax$773
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.9%12
Cash-on-Cash
-13.5%0
5-Year IRR
5.0%11
10-Year IRR
6.8%
Returns Index
6.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,976/yr
NOI
$21,305/yr
Net Cash Flow
-$2,662/mo
Cash Margin
-81.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.403
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.1/ 100

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

Comparables

Properties near 202 Dalkeith Private

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.