All Listings
360 Friel Street, Ottawa, ON 3 photos

$5,497,900

Active
360 Friel Street, Ottawa, ON· Sandy Hill
16
Bathrooms
8635.89
Sq Ft
51-99
Year Built

About this Property

  • 00, Parking Income: $1,800

Welcome to 360 Friel Street an exceptional turnkey investment opportunity featuring 16 residential units with separate hydro meters, comprised of 9 fully renovated and refurbished units, 7 newly constructed additional units (recently completed). Unit Breakdown: 1 Three-Bedroom Unit, 3 Two-Bedroom Units, 2 One-Bedroom Units, 10 Studio Units

All units are fully furnished and separately metered, offering operational efficiency, reduced utility risk, and strong tenant appeal. The seller is willing to lease all units, providing investors with a stabilized, income-producing asset from day one

Income Overview Projected Residential Rental Income: $402,420.00, Parking Income: $1,800.00, Laundry Income: $3,780.00, Total Projected Gross Income:$408,000.00, Annually Projected 2026 Operating Expenses Vacancy (2%) - $8,084.00, Property Taxes (5.42%) - $21,484.00, Utilities (5.82%) - $23,064.00 (Heat, Water, Hydro) Repairs & Maintenance (4%) - $15,845.00, Property Management (3.96%) - $15,687.00, Property Insurance (6.85%) - $27,125.00Advertising (0.5%) - $1,981.00, Total Projected Operating Expenses: $113,270.00. Financial Summary - Gross Income: $408,000.00, Less Operating Expenses: $113,270.00, Estimated Net Operating Income (NOI): $294,690.00 annually

This newly completed, fully furnished multi-unit property presents a rare opportunity to acquire a modern, income-generating asset with strong projected returns and long-term growth potential.

Listed by COLDWELL BANKER SARAZEN REALTY · MLS# X12789414

Features & Details

Property details of 360 Friel Street, Ottawa, ON

Property TypeInvestment
StyleApartment
Size8635.89 sq ft

Mortgage Calculator

$
%
$
Mortgage Payment$27,010/monthly
Principal54%
Interest46%
Principal Amount$4,398,320
Interest$3,704,540
Total Payable$8,102,860
Amortization25 years

* Estimate only. Consult a mortgage broker for accurate figures.

Cash Flow Analysis

Mortgage payment$27,010
Mortgage + Expenses$27,010
$
$
$
$
$
Monthly Cash Flow-$27,010

* Estimate only. Consult a mortgage broker for accurate figures.

Book a Viewing

Request a Tour

Akash Sharma

Akash Sharma

REALTOR® · Ali Realty Group Inc.

Ottawa's trusted real estate partner with 170+ successful transactions and $30M+ in sales.

Similar Properties

Properties near 360 Friel Street, Ottawa, ON

$5,497,900

360 Friel Street, Ottawa, ON

Chat with Akash