82 Meadowlands Drive W, Meadowlands - Crestview and Area

$799,900
82 Meadowlands Drive W

$799,900

New
43d
DetachedBungalow

82 Meadowlands Drive W, Meadowlands - Crestview and Area

Total Monthly Obligation $3,970

Beds
5
Baths
3
Park
2
Sqft
1100-1500
DOM
43d
Score
20
Yield
5.1%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.5%
Property Type-Detached
MLS® Number-X13768964
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-55.3 × 125 ft
Listed on site-Sep 10, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,418 (2025)
Parking-4 - Attached
Basement-Full, Finished, Apartment, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-7302 - Meadowlands/Crestview
Title-Residential Freehold

No agent assigned

Brick bungalow in the heart of Ottawa's west end, in one of Meadowlands' most established neighbourhoods. Renovated and full of flexibility, from the main floor to the separate unit below. The main floor centers on a brand new open concept kitchen with an oversized peninsula that flows straight into the dining and living areas. Hardwood throughout. A floor to ceiling stone gas fireplace and an oversized bay window give the living room real character and flood it with light. Three bedrooms and a full bath complete the level. Downstairs is a separate dwelling unit with its own private access off the deck. Full kitchen, open living and dining, plus a bonus family room and bedroom on top of it. Both basement bedrooms come with their own ensuites. Laundry and storage/utility round out the level. Big above grade windows keep it feeling like anything but a basement. Then there's the backyard, and it's a show stopper. Fully fenced, huge, with a bonus shed. Best part: the garage has a door on both sides, so moving anything in and out of the yard is effortless. The lower unit is the difference maker. Rent it out for income, hand it to family who want their own space, or fold it into everyday living. Algonquin College nearby keeps tenant demand steady if you lease it. Close to everything the west end offers, with Merivale shopping, transit, parks and quick access across Ottawa all right there. Key renovations include a full basement renovation, brand new main floor kitchen and gas fireplace, refinished hardwood upstairs, plus a newer deck, fence, shed and garage doors. The big ticket work is done. Book your showing and see the space for yourself.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$3,970/mo
Mortgage $3,227
Monthly Loss $3,121
Principal$849
Interest$2,378
Property Tax$368
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%39
10-Year IRR
11.0%
Returns Index
20.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$40,716/yr
NOI
$27,726/yr
Net Cash Flow
-$916/mo
Cash Margin
-27.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
22.4/ 100

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

Comparables

Properties near 82 Meadowlands Drive W

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.