22 Manhattan Crescent, Carlington - Central Park

$550,000
22 Manhattan Crescent

$550,000

Price Change
59d
Att/Row/Townhouse3-Storey

22 Manhattan Crescent, Carlington - Central Park

Total Monthly Obligation $2,931

Beds
2
Baths
2
Park
1
Sqft
1100-1500
DOM
59d
Score
24
Yield
6.5%
Cash on Cash
3.1%
Cap Rate
5.3%
5Y IRR
18.1%
10Y IRR
16.7%
Property Type-Att/Row/Townhouse
MLS® Number-X13709294
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-19.19 × 70.04 ft
Listed on site-Aug 25, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,045.27 (2026)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-5304 - Central Park
Title-Residential Freehold

No agent assigned

Beautiful 2-bedroom, 1.5 bathroom END UNIT three storey FREEHOLD townhome in highly sought after Central Park with no association fees! Move in ready with a functional floor plan; the main level features hardwood flooring, a bright and airy eat-in kitchen with ample cupboard and counter space, living room with cozy gas fireplace plus convenient powder room for guests. Upstairs you'll find a spacious primary bedroom with a wall of closets, large family bathroom as well as a generous second bedroom. The ground level provides a perfect flex space; home office, den, exercise space or playroom with inside entry to the garage, laundry, storage and patio door access to the backyard with deck and lovely gardens for entertaining. New furnace 2026. This is an incredible location just steps from The Experimental Farm with kilometres of walking and biking trails, Celebration Park/playground & public transit while being a short bike ride or drive to anything you need; restaurants, shopping, groceries, Carleton University, Algonquin College and easy access to the 417. Amazing value and space without sacrificing on location.

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

Closing Costs

Mortgage Amount
$440,000
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,975

Total Monthly Obligation

$2,931/mo
Mortgage $2,219
Monthly Loss $2,347
Principal$584
Interest$1,635
Property Tax$337
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.3%29
Cash-on-Cash
-2.7%4
5-Year IRR
13.5%61
10-Year IRR
13.4%
Returns Index
32.1/ 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
$35,508/yr
NOI
$23,412/yr
Net Cash Flow
-$268/mo
Cash Margin
-9.0%1
Cash Flow Index
0.8/ 100
Risk Profile
Weight: 20%
DSCR
0.8819
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo55
Risk Index
30.6/ 100

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

Comparables

Properties near 22 Manhattan Crescent

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.