105 Champagne Avenue S 1009, Dows Lake - Civic Hospital and Area

$315,000
105 Champagne Avenue S 1009

$315,000

New
7d
Condo ApartmentApartment

105 Champagne Avenue S 1009, Dows Lake - Civic Hospital and Area

Total Monthly Obligation $2,198

Beds
2
Baths
1
Park
0
Sqft
500-599
DOM
7d
Score
24
Yield
8.2%
Cash on Cash
1.9%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.8%
Property Type-Condo Apartment
MLS® Number-X14088416
Beds-2
Bathrooms-1
Size-500-599 sqft
Listed on site-Oct 16, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,555.18 (2026)
Maintenance-$431/mo
Locker-None
Parking-None
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-4502 - West Centre Town
Title-Residential Condo & Other

No agent assigned

Located in the heart of Little Italy, this modern 2-bedroom condo offers an excellent opportunity for investors, students, or young professionals.Featuring exposed concrete accents, quartz countertops, stainless steel appliances, and convenient in-unit laundry, this fully furnished unit is move-in ready. Just steps to the O-Train, Carleton University, restaurants, and everyday amenities. Residents enjoy exceptional building amenities including concierge service, a fitness centre, study lounges, Wi-Fi, a penthouse lounge with games area and kitchen, stunning city views, and a 24/7 convenience store. Low-maintenance living in one of Ottawa's most sought-after neighbourhoods.

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

Closing Costs

Mortgage Amount
$252,000
Land Transfer Taxes$3,200
Legal Fees (Est.)
$
Total cash required for closing$67,700

Total Monthly Obligation

$2,198/mo
Mortgage $1,271
Monthly Loss $1,864
Principal$334
Interest$936
Property Tax$296
Condo Fees$431
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-4.7%2
5-Year IRR
12.3%52
10-Year IRR
12.7%
Returns Index
27.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$25,800/yr
NOI
$12,093/yr
Net Cash Flow
-$263/mo
Cash Margin
-12.2%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
35.5/ 100

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

Comparables

Properties near 105 Champagne Avenue S 1009

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.