100 Prestige Circle 5, Orleans - Cumberland and Area

$399,900
100 Prestige Circle 5

$399,900

New
80d
Condo Apartment1 Storey/Apt

100 Prestige Circle 5, Orleans - Cumberland and Area

Total Monthly Obligation $2,765

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
80d
Score
24
Yield
8.4%
Cash on Cash
2.6%
Cap Rate
5.1%
5Y IRR
17.6%
10Y IRR
16.3%
Property Type-Condo Apartment
MLS® Number-X13634020
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Aug 4, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$3,726 (2026)
Maintenance-$641.31/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Living Room, Natural Gas
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-1101 - Chatelaine Village
Title-Residential Condo & Other

No agent assigned

Welcome to 100 Prestige Circle, Unit 5, where modern and low-maintenance comfort meet an unbeatable outdoor lifestyle. This beautifully appointed 2 bedroom, 2 bathroom condo offers the perfect balance of nature and convenience, just minutes from everyday amenities, the Trim Road Park & Ride/LRT Station and only 20 minutes to downtown Ottawa. Step inside to a welcoming foyer with a spacious closet and convenient powder room before discovering the bright, carpet free open concept living space featuring 9 foot ceilings, neutral décor and an abundance of natural light. The heart of the home is the impressive chef-inspired kitchen, complete with rich cabinetry, sleek black granite countertops, stainless steel appliances, custom glass display cabinetry and an oversized centre island with breakfast bar. Gleaming hardwood floors flow through the dining and living areas, highlighted by a stunning gas fireplace with a wood mantel and shiplap feature wall. Patio doors from both spaces lead to the expansive balcony, the perfect place to enjoy your morning coffee, entertain guests, or unwind while taking in spectacular sunsets. The gleaming hardwood continue through the thoughtfully designed sleeping quarters which include a spacious primary bedroom, a generous second bedroom, and a beautifully finished 4-piece bathroom featuring a glass shower, deep soaker tub, and granite-topped vanity. The attached laundry room offers additional storage, while a separate storage room near the kitchen adds even more functionality. What truly sets this home apart is its exceptional location, with Petrie Island and its four-season recreation just steps away. Enjoy beaches, kayaking, paddleboarding, scenic walking/cycling paths, hiking trails, cross-country skiing, snowshoeing and ice fishing practically at your doorstep. Complete with one parking space, bike storage and ample visitor parking, this move-in-ready condo offers an exceptional lifestyle in one of Orléans' most desirable locations.

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,765/mo
Mortgage $1,613
Monthly Loss $2,340
Principal$424
Interest$1,189
Property Tax$311
Condo Fees$641
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.4%3
5-Year IRR
13.3%60
10-Year IRR
13.5%
Returns Index
30.8/ 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
$33,600/yr
NOI
$16,418/yr
Net Cash Flow
-$245/mo
Cash Margin
-8.7%1
Cash Flow Index
0.9/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo59
Risk Index
31.2/ 100

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

Comparables

Properties near 100 Prestige Circle 5

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.