14 CAMIL Street, Overbrook - Castleheights and Area

$714,900
14 CAMIL Street

$714,900

New
84d
Semi-Detached 2-Storey

14 CAMIL Street, Overbrook - Castleheights and Area

Total Monthly Obligation $3,719

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
84d
Score
24
Yield
6.4%
Cash on Cash
3.0%
Cap Rate
5.2%
5Y IRR
18.0%
10Y IRR
16.6%
Property Type-Semi-Detached
MLS® Number-X13626388
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-24.84 × 81.1 ft
Listed on site-Jul 31, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$5,524 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-HOME RUN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-3504 - Castle Heights/Rideau High
Title-Residential Freehold

No agent assigned

Discover your new home in the sought-after Castle Heights neighborhoodan elegant and spacious 4-bedroom, 2.5-bathroom luxury semi-detached residence built in 2012 with impeccable style. Designed for modern living, this home features rich hardwood floors throughout, a striking white kitchen with granite countertops, a bright and airy open-concept main floor, a private backyard oasis, and a generously sized finished basement.Perfectly located just 10 minutes from Downtown and the ByWard Market, this central address also places you steps away from local shops, amenities, and public transit. Enjoy top-rated scores for transit access, recreation, and neighborhood safety. Families will appreciate being in the catchment area for some of the city's top French and English schools. Proximity to Montfort Hospital, La Cite College, Rockcliffe Park, the NRC, and Gloucester Centre completes the ideal lifestyle package. This is luxury living at its finestright where you want to be.

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

Closing Costs

Mortgage Amount
$571,920
Land Transfer Taxes$10,773
Legal Fees (Est.)
$
Total cash required for closing$155,253

Total Monthly Obligation

$3,719/mo
Mortgage $2,884
Monthly Loss $2,960
Principal$759
Interest$2,125
Property Tax$460
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.2%5
5-Year IRR
13.9%64
10-Year IRR
13.7%
Returns Index
33.5/ 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
$45,804/yr
NOI
$31,200/yr
Net Cash Flow
-$284/mo
Cash Margin
-7.4%1
Cash Flow Index
1.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9020
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo41
Risk Index
26.5/ 100

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

Comparables

Properties near 14 CAMIL 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.