920 Dynes Road 13, Mooneys Bay - Carleton Heights and Area

$389,000
920 Dynes Road 13

$389,000

Price Change
60d
Condo Townhouse2-Storey

920 Dynes Road 13, Mooneys Bay - Carleton Heights and Area

Total Monthly Obligation $2,737

Beds
3
Baths
3
Park
1
Sqft
1000-1199
DOM
60d
Score
21
Yield
7.6%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Condo Townhouse
MLS® Number-X13705596
Beds-3
Bathrooms-3
Size-1000-1199 sqft
Listed on site-Aug 24, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,396.38 (2026)
Maintenance-$685/mo
Locker-None
Parking-1 - Underground
Basement-Full
Heating-Forced Air (Gas)
Brokerage-INNOVATION REALTY LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Aluminum Siding
Possession-September 1st, 2026
Neighbourhood-4702 - Carleton Square
Title-Residential Condo & Other

No agent assigned

Welcome to a spacious end unit condo at 13-920 Dynes Road, a move-in ready 3-bedroom, 3-bathroom townhome with no immediate rear neighbours. The main level features a bright, white kitchen that flows seamlessly into the dining room, creating a versatile space with numerous possibilities to bring the two areas together or expand the existing eating area. The spacious living room with large bay window overlooking the private backyard is also connected to the dining area. Bay windows throughout the home bring in natural light, while the backyard offers a peaceful setting with morning sun and views of the surrounding large grass area, perfect for hosting barbeques. A long hallway separates living and dining room from the stairs going to the bedrooms. The upper level includes three bedrooms, with the primary bedroom featuring a large bay window and double closets. All bedrooms have closet storage and two look out over green space. The four-piece main bathroom is conveniently located near the bedrooms, along with a designated area that could be used as a small desk or workspace. The lower level has high ceilings, a three-piece bathroom and flexible finished space awaiting your final touches. Carpet pieces will be left for future use. Recent updates include a new Coleman high-efficiency furnace installed Spring 2025 and a new hot water tank (2023). The complex offers a 12.5-metre pool, open as early as 6:00 a.m., as well as a sauna. One indoor parking space is included with access right next door to your home. Enjoy a quiet setting with sunrise views from the backyard and sunsets from the front.

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

Closing Costs

Mortgage Amount
$311,200
Land Transfer Taxes$4,310
Legal Fees (Est.)
$
Total cash required for closing$83,610

Total Monthly Obligation

$2,737/mo
Mortgage $1,569
Monthly Loss $2,324
Principal$413
Interest$1,156
Property Tax$283
Condo Fees$685
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.4%1
5-Year IRR
10.2%37
10-Year IRR
11.0%
Returns Index
19.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$29,604/yr
NOI
$12,627/yr
Net Cash Flow
-$517/mo
Cash Margin
-21.0%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
29.0/ 100

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

Comparables

Properties near 920 Dynes Road 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.