57 Waverley Street, Ottawa Centre

$978,000
57 Waverley Street

$978,000

New
7d
Semi-Detached 2-Storey

57 Waverley Street, Ottawa Centre

Total Monthly Obligation $4,972

Beds
4
Baths
2
Park
1
Sqft
1500-2000
DOM
7d
Score
17
Yield
4.4%
Cash on Cash
-5.9%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
11.0%
Property Type-Semi-Detached
MLS® Number-X14085048
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-27.49 × 86.51 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$7,823.53 (2026)
Parking-2 - Carport
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick
Roof-Flat, Shingles
Foundation-Stone
Sewer-Sewer
Possession-TBA
Neighbourhood-4104 - Ottawa Centre/Golden Triangle
Title-Residential Freehold

No agent assigned

Enjoy the best of city living at 57 Waverley Street, an elegant red-brick semi in Ottawa's coveted Golden Triangle. Impeccably maintained and updated, this south-facing home sits on a quiet street steps from the Rideau Canal and minutes from Elgin Street's restaurants, shops and cafés. Hardwood floors and ten-foot ceilings bring timeless character to the living and dining rooms. The kitchen offers stainless steel appliances, a large centre island and excellent counter and storage space. A main-floor powder room and spacious mudroom provide practical space for the comings and goings of a busy family, with room for bikes and sports gear. Upstairs, four bedrooms include a bright primary with a built-in wardrobe, complemented by a full bath and convenient laundry. The dry lower level offers excellent storage. Outside, a fully fenced yard features a private patio and a carport that doubles as covered summer dining space. Parking for two cars and a low-maintenance front garden complete the home. Walk to canal-side cycling, running and skating, with a boat launch at the end of Waverley. Parks, tennis courts and Jack Purcell Community Centre are close by, while uOttawa's LRT station is a 10-minute walk away. Move-in-ready, neighbourhood charm and the best of Ottawa's urban life at your doorstep!

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

Closing Costs

Mortgage Amount
$782,400
Land Transfer Taxes$16,035
Legal Fees (Est.)
$
Total cash required for closing$213,135

Total Monthly Obligation

$4,972/mo
Mortgage $3,945
Monthly Loss $3,934
Principal$1,038
Interest$2,907
Property Tax$652
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$43,116/yr
NOI
$26,481/yr
Net Cash Flow
-$1,738/mo
Cash Margin
-48.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo30
Risk Index
18.1/ 100

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

Comparables

Properties near 57 Waverley Street

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.