35 Wilton Crescent, Glebe - Ottawa East and Area

$1,450,000
35 Wilton Crescent

$1,450,000

New
10d
Detached3-Storey

35 Wilton Crescent, Glebe - Ottawa East and Area

Total Monthly Obligation $7,488

HausQ Valuation Report
Beds
5
Baths
3
Park
1
Sqft
3000-3500
DOM
10d
Score
15
Yield
4.1%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X14031230
Beds-5
Bathrooms-3
Size-3000-3500 sqft
Lot Size-45 × 90 ft
Listed on site-Oct 13, 2026
Style-3-Storey
Building Type-Detached
Taxes-$15,163.81 (2026)
Parking-1 - Attached
Basement-Full, Partially Finished
Heating-Water (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE MARLAND REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Stone
Sewer-Sewer
Possession-TBD
Neighbourhood-4401 - Glebe
Title-Residential Freehold

No agent assigned

There are rare moments when location, grandeur, and opportunity come together perfectly. Welcome to 35 Wilton - a remarkable home rich in history, character, and possibility, perched along the picturesque setting of Brown's Inlet.From the moment you enter the generous foyer, the scale and presence of this home begin to unfold. The main floor features beautifully proportioned living and dining rooms, accented by original stained glass, an impressive staircase, and timeless architectural details that speak to the home's storied past.The second and third floors offer generous bedrooms and bathrooms, along with additional living and creative spaces-including a third floor ideal for a nanny or in-law suite-that provide wonderful flexibility for how the home can be enjoyed. This is a property that truly needs to be experienced in person - a home with a wonderful story already behind it and an incredible opportunity to write its next chapter.

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

Closing Costs

Mortgage Amount
$1,160,000
Land Transfer Taxes$25,475
Legal Fees (Est.)
$
Total cash required for closing$316,975

Total Monthly Obligation

$7,488/mo
Mortgage $5,849
Monthly Loss $5,948
Principal$1,539
Interest$4,310
Property Tax$1,264
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.6/ 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
$60,000/yr
NOI
$34,336/yr
Net Cash Flow
-$2,988/mo
Cash Margin
-59.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
14.4/ 100

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

Comparables

Properties near 35 Wilton Crescent

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.