3620 Albion Road S, Blossom Park - Airport and Area

$729,900
3620 Albion Road S

$729,900

Price Change
45d
DetachedBungalow

3620 Albion Road S, Blossom Park - Airport and Area

Total Monthly Obligation $3,708

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
45d
Score
19
Yield
5.1%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-X13756312
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-66.99 × 217.26 ft
Listed on site-Sep 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,668.61 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Wood Stove
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2604 - Emerald Woods/Sawmill Creek
Title-Residential Freehold

No agent assigned

Some homes have a way of telling their story before you even step inside. Lovingly held by its original owners, 3620 Albion Rd S is a well-maintained 3-bedroom, 2-bathroom home set on an impressive 66' x 217' lot, offering a rare amount of space for family life to unfold. Comfortable and completely livable as-is, it is ready to welcome its next owners while leaving plenty of room for thoughtful updates over time. Inside, high ceilings, natural light and a functional layout create an easy sense of space. The generous kitchen offers plenty of cabinetry and workspace, while all three bedrooms are above grade, including a primary bedroom with a 3-piece ensuite. A separate 4-piece bathroom completes the level. Downstairs, warm wood panelling and a wood-burning stove give the family room a cozy, nostalgic character, the kind of space made for movie nights, playtime and quiet winter evenings. The other half of the basement features a large workshop and utility area with ample room for projects, hobbies and storage. Out back, the exceptionally deep yard feels like a world of its own, with mature surroundings and a patio for summer dinners, backyard games or simply enjoying the extra breathing room. The driveway includes a convenient turnaround area, allowing you to head back onto Albion Road facing forward. Complete with an attached garage, N2B zoning and easy access to everyday amenities, this is a home with good bones, a long history and plenty of room for a growing family to begin its next chapter.

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$3,708/mo
Mortgage $2,944
Monthly Loss $2,934
Principal$775
Interest$2,169
Property Tax$389
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.0%35
10-Year IRR
10.6%
Returns Index
18.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$36,984/yr
NOI
$24,117/yr
Net Cash Flow
-$934/mo
Cash Margin
-30.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
23.2/ 100

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

Comparables

Properties near 3620 Albion Road S

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.