80 St Claire Avenue, Meadowlands - Crestview and Area

$1,050,000
80 St Claire Avenue

$1,050,000

New
9d
DetachedBungalow

80 St Claire Avenue, Meadowlands - Crestview and Area

Total Monthly Obligation $5,049

Beds
5
Baths
2
Park
4
Sqft
700-1100
DOM
9d
Score
16
Yield
3.6%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X14032376
Beds-5
Bathrooms-2
Size-700-1100 sqft
Lot Size-100 × 90 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,264 (2026)
Parking-5 - Detached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD
Neighbourhood-7301 - Meadowlands/St. Claire Gardens
Title-Residential Freehold

No agent assigned

EXCEPTIONAL REDEVELOPMENT OPPORTUNITY IN PRIME ST. CLAIRE GARDENS! Rare 100 * 90 ft lot. offering outstanding investment and redevelopment potential under Ottawa's new zoning framework. An exciting opportunity for builders and investors to explore the development of TWO SEPARATE RESIDENTIAL BUILDINGS, EACH WITH POTENTIAL FOR UP TO 10 UNITS, subject to applicable zoning regulations , and municipal approvals. Located in the highly desirable St. Claire Gardens community, surrounded by beautiful custom-built homes and conveniently close to Algonquin College, public transit, shopping, schools, Bassline St and major amenities. The existing freshly painted bungalow features 3+2 bedrooms, 2 full bathrooms, a spacious living and dining area, a functional kitchen with stainless steel appliances , and a finished basement with separate entrance offering additional living space. Roof replaced in 2022. The generous lot provides exceptional flexibility for future development while offering immediate use or rental potential. A RARE OPPORTUNITY TO INVEST IN ONE OF OTTAWA'S SOUGHT-AFTER INFILL NEIGHBOURHOODS!

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$5,049/mo
Mortgage $4,235
Monthly Loss $3,935
Principal$1,115
Interest$3,121
Property Tax$439
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.4%16
10-Year IRR
7.7%
Returns Index
9.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$37,872/yr
NOI
$24,321/yr
Net Cash Flow
-$2,209/mo
Cash Margin
-70.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
17.4/ 100

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

Comparables

Properties near 80 St Claire Avenue

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.