101 Richmond Road 418, Westboro - Hampton Park

$385,000
101 Richmond Road 418

$385,000

New
8d
Condo ApartmentApartment

101 Richmond Road 418, Westboro - Hampton Park

Total Monthly Obligation $2,693

Beds
1
Baths
1
Park
1
Sqft
600-699
DOM
8d
Score
19
Yield
6.9%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Condo Apartment
MLS® Number-X14082796
Beds-1
Bathrooms-1
Size-600-699 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,314.08 (2026)
Maintenance-$664.07/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Concrete
Possession-Immediate
Neighbourhood-5002 - Westboro South
Title-Residential Condo & Other

No agent assigned

Here's your chance to live in the HEART of Westboro and steps to Wellington Village for under $400K! This RARE 1 bedroom layout offers 670 sq.ft of open-concept living space with soaring 9' ceilings and a covered south-facing balcony. The gourmet kitchen includes beautiful sand-coloured cabinetry, white quartz countertops, stainless steel appliances, and an impressive island with seating for two - perfect for entertaining or enjoying a casual meal. The spacious living and dining area offers plenty of room for a full-size sofa and TV, along with space for a desk, or a formal dining table. Step outside onto the covered balcony to enjoy the south-facing exposure, abundant sunlight, fresh air, and three-season entertaining. The spacious primary bedroom features built in closet storage. An unbeatable location just a 10-minute walk to Lululemon, Equator Coffee, top-rated restaurants, and the many amenities along Wellington Street. Enjoy easy access to bicycle trails, parks, and the Ottawa River Pathways. Includes 1 underground parking space (P3-126), 1 storage locker (P3-92), and 1 bike rack (#105). Building amenities include a gym, theatre room, party room, car wash bay, visitor parking and rooftop terrace with BBQs and patio seating. A beautifully designed and highly functional condo in one of Ottawa's most sought-after neighbourhoods. OPEN HOUSE SATURDAY FROM 2PM-4PM.

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

Closing Costs

Mortgage Amount
$308,000
Land Transfer Taxes$4,250
Legal Fees (Est.)
$
Total cash required for closing$82,750

Total Monthly Obligation

$2,693/mo
Mortgage $1,553
Monthly Loss $2,285
Principal$409
Interest$1,144
Property Tax$276
Condo Fees$664
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
8.0%23
10-Year IRR
9.4%
Returns Index
12.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$26,592/yr
NOI
$10,250/yr
Net Cash Flow
-$699/mo
Cash Margin
-31.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
28.4/ 100

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

Comparables

Properties near 101 Richmond Road 418

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.