200 Bay Street 1102, Ottawa Centre

$239,000
200 Bay Street 1102

$239,000

New
10d
Condo ApartmentApartment

200 Bay Street 1102, Ottawa Centre

Total Monthly Obligation $2,109

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
10d
Score
26
Yield
10.9%
Cash on Cash
4.7%
Cap Rate
5.6%
5Y IRR
19.3%
10Y IRR
17.7%
Property Type-Condo Apartment
MLS® Number-X14033260
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 13, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,491 (2025)
Maintenance-$737.31/mo
Locker-None
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-4101 - Ottawa Centre
Title-Residential Condo & Other

No agent assigned

Welcome to downtown living with wonderful walkability to everything! This large, bright one bedroom and one bath home is moments from the LRT and walkable to Parliament Hill and now minutes away from a Food Basics just around the corner on Queen St. Updated kitchen features a large island for breakfast or as a work station. Extra built ins hold the essentials and much more. The open concept living and dining room space provide plenty of room for entertaining guests. With oversized windows and patio doors leading to a large balcony with great views of the downtown core - Ensuite laundry. Plus modern updated bath. Underground parking included. Pets are allowed with some restrictions. Windows (2016), new furnace/AC (2023), Hot Water Tank (2024) owned. Call today!

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

Closing Costs

Mortgage Amount
$191,200
Land Transfer Taxes$2,115
Legal Fees (Est.)
$
Total cash required for closing$51,415

Total Monthly Obligation

$2,109/mo
Mortgage $964
Monthly Loss $1,855
Principal$254
Interest$710
Property Tax$208
Condo Fees$737
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.5%3
5-Year IRR
13.6%61
10-Year IRR
13.9%
Returns Index
31.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$26,100/yr
NOI
$9,751/yr
Net Cash Flow
-$151/mo
Cash Margin
-7.0%1
Cash Flow Index
1.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8416
LTV Ratio
80.0%18
Vacancy Buffer
4.5 mo77
Risk Index
37.2/ 100

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

Comparables

Properties near 200 Bay Street 1102

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.