1357 Thames Street, Carlington - Central Park

$799,999
1357 Thames Street

$799,999

New
3d
Detached1 1/2 Storey

1357 Thames Street, Carlington - Central Park

Total Monthly Obligation $3,948

Beds
2
Baths
1
Park
3
Sqft
700-1100
DOM
3d
Score
17
Yield
4.0%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-X14100194
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-76.97 × 139.4 ft
Listed on site-Oct 20, 2026
Style-1 1/2 Storey
Building Type-Detached
Taxes-$4,148 (2025)
Parking-4 - Detached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBA
Neighbourhood-5301 - Carlington
Title-Residential Freehold

No agent assigned

RARE OVERSIZED LOT IN CARLINGTON! Nestled on an impressive 77'x140' lot, 1357 Thames Street presents a unique opportunity for developers, investors, and homeowners alike. Located in one of Ottawa's most desirable central neighbourhoods, this N3B-zoned property offers exciting future potential while remaining an exceptionally well-maintained and move-in-ready home today.The charming one and a half storey home features 2 bedrooms, 1 full bathroom, and a finished basement that provides valuable additional living space ideal for a family room, home office, gym, or guest retreat. Whether you're looking for your next home, an investment property, or a strategic land acquisition, this property offers incredible flexibility.Step outside and discover a backyard oasis rarely found in the city. With no rear neighbours, a large private yard, and an in-ground pool, you'll enjoy exceptional privacy and space to relax, entertain, and make lasting memories. The expansive lot creates a peaceful setting while still being just minutes from everything Ottawa has to offer.Ideally situated in the heart of Carlington, you'll enjoy convenient access to schools, parks, shopping, public transit, the Experimental Farm, Civic Hospital campus, Highway 417, and downtown Ottawa. Whether you're planning for the future or searching for a home you can enjoy immediately, 1357 Thames Street offers the perfect blend of lifestyle, location, and long-term potential.

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

Closing Costs

Mortgage Amount
$639,999
Land Transfer Taxes$12,475
Legal Fees (Est.)
$
Total cash required for closing$173,975

Total Monthly Obligation

$3,948/mo
Mortgage $3,227
Monthly Loss $3,098
Principal$849
Interest$2,378
Property Tax$346
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.4%
Returns Index
11.0/ 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
$32,280/yr
NOI
$20,404/yr
Net Cash Flow
-$1,527/mo
Cash Margin
-56.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.9/ 100

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

Comparables

Properties near 1357 Thames 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.