4310 Armitage Avenue, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

$959,000
4310 Armitage Avenue

$959,000

New
84d
Detached2 1/2 Storey

4310 Armitage Avenue, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

Total Monthly Obligation $4,748

Beds
3
Baths
3
Park
3
Sqft
2500-3000
DOM
84d
Score
16
Yield
3.8%
Cash on Cash
-8.0%
Cap Rate
2.9%
5Y IRR
9.2%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X13626162
Beds-3
Bathrooms-3
Size-2500-3000 sqft
Lot Size-70 × 175 ft
Listed on site-Jul 31, 2026
Style-2 1/2 Storey
Building Type-Detached
Taxes-$6,051.05 (2025)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Propane)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Board & Batten , Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-Immediate
Neighbourhood-9304 - Dunrobin Shores
Title-Residential Freehold

No agent assigned

Experience waterfront living at its finest on the shores of the Ottawa River, just 30 minutes from Kanata. Nestled in the welcoming community of Dunrobin, 4310 Armitage Avenue offers the perfect blend of comfort, functionality, and breathtaking natural beauty.This thoughtfully designed 3-bedroom, 2.5-bath home features soaring ceilings, rich maple hardwood flooring throughout, and an abundance of natural light. The spacious primary suite serves as a private retreat with a generous walk-in closet and a luxurious five-piece ensuite. Upstairs, the versatile third-floor loft provides endless possibilities as a home office, family room, recreation space, or potential fourth bedroom.Designed to embrace its stunning surroundings, the bright sunroom and semi wrap-around deck capture spectacular west-facing river views and unforgettable sunsets, creating the perfect setting for entertaining or simply unwinding after a long day.Recent updates include Bell Fibe already at your doorstep, a GAF asphalt shingle roof (2021) and a new furnace and central air conditioning (September 2022), offering added peace of mind. Ideally located just minutes from Eagle Creek Golf Club, Port of Call Marina, excellent schools, and everyday amenities, this exceptional waterfront property is equally suited as a year-round residence or a four-season getaway. Discover the lifestyle you've been waiting for at 4310 Armitage Avenue.

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

Closing Costs

Mortgage Amount
$767,200
Land Transfer Taxes$15,655
Legal Fees (Est.)
$
Total cash required for closing$208,955

Total Monthly Obligation

$4,748/mo
Mortgage $3,868
Monthly Loss $3,730
Principal$1,018
Interest$2,850
Property Tax$504
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%13
Cash-on-Cash
-11.9%0
5-Year IRR
6.2%15
10-Year IRR
7.7%
Returns Index
8.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$36,000/yr
NOI
$21,849/yr
Net Cash Flow
-$2,048/mo
Cash Margin
-68.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.474
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.1/ 100

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

Comparables

Properties near 4310 Armitage Avenue

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.