1035 - J Cummings Avenue 13, Cyrville - Carson Grove - Pineview

$339,000
1035 - J Cummings Avenue 13

$339,000

Price Change
64d
Condo Townhouse2-Storey

1035 - J Cummings Avenue 13, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,235

HausQ Valuation Report
Beds
2
Baths
1
Park
1
Sqft
1000-1199
DOM
64d
Score
28
Yield
8.5%
Cash on Cash
5.4%
Cap Rate
5.7%
5Y IRR
19.9%
10Y IRR
18.2%
Property Type-Condo Townhouse
MLS® Number-X13699436
Beds-2
Bathrooms-1
Size-1000-1199 sqft
Listed on site-Aug 20, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,412 (2025)
Maintenance-$467/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXIT RESULTS REALTY
Cooling-Central Air, Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Immediate
Neighbourhood-2201 - Cyrville
Title-Residential Condo & Other

No agent assigned

Welcome to 1035 Cummings Ave. Unit J - This bright and inviting freshly painted unit offers comfortable living in a fantastic location. Close to a wide variety of amenities, shopping, restaurants, public transit, and everything Ottawa has to offer. This condo is move-in ready. All appliances are included (new dishwasher). Enjoy your morning coffee from the enclosed balcony, or the balcony off the primary bedroom. Whether you're a first-time buyer, downsizing, or looking for a great investment opportunity, this centrally located condo is one you won't want to miss.

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

Closing Costs

Mortgage Amount
$271,200
Land Transfer Taxes$3,560
Legal Fees (Est.)
$
Total cash required for closing$72,860

Total Monthly Obligation

$2,235/mo
Mortgage $1,367
Monthly Loss $1,876
Principal$360
Interest$1,008
Property Tax$201
Condo Fees$467
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.0%6
5-Year IRR
15.1%72
10-Year IRR
14.9%
Returns Index
37.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$28,968/yr
NOI
$15,655/yr
Net Cash Flow
-$63/mo
Cash Margin
-2.6%3
Cash Flow Index
2.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
38.2/ 100

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

Comparables

Properties near 1035 - J Cummings Avenue 13

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.