2061 Cabot Street, Alta Vista and Area

$939,900
2061 Cabot Street

$939,900

Price Change
38d
Semi-Detached Bungalow

2061 Cabot Street, Alta Vista and Area

Total Monthly Obligation $4,798

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
38d
Score
17
Yield
4.5%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Semi-Detached
MLS® Number-X13784972
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-46.52 × 100.89 ft
Listed on site-Sep 15, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$7,581.83 (2026)
Parking-3 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBA
Neighbourhood-3603 - Faircrest Heights
Title-Residential Freehold

No agent assigned

EXCEPTIONALLY DESIGNED & IMPECCABLY RENOVATED, this stunning semi-detached bungalow offers 3,392 sq ft of beautifully finished living space, blending contemporary sophistication w/timeless elegance. Extensively updated(13) w/modernized plumbing, electrical & enhanced insulation, this exceptional 3+1 bedroom, 3 FULL bathroom residence showcases quality craftsmanship throughout. Nestled in the highly desirable Billings Estate community w/No rear neighbours, every detail has been thoughtfully curated. The welcoming foyer opens to a bright, open-concept main level featuring rich HARDWOOD flrs, elegant ceramic tile, pot lights & a striking fireplace that anchors the spacious living & dining areas. Patio drs extend the living space to the private backyard, creating an effortless indoor-outdoor lifestyle. The designer kitchen impresses w/QUARTZ countertops, HEATED flrs, stainless steel appl, abundant cabinetry & generous prep space. The serene primary retreat offers a walk-in closet & 3-piece ENSUITE, while two additional spacious bedrooms share a beautifully appointed main bathroom w/double vanity. Professionally designed California Closets add exceptional organization throughout the main level. Hardwood stairs lead to the expansive finished lower lvl, featuring stylish laminate flrs, a generous recreation rm w/a gas fireplace, a large 4th bedroom & full bathroom-ideal for guests, teens or multigenerational living. A well-designed laundry rm offers a sink, countertop & extensive cabinetry, while the oversized utility area provides outstanding flexibility for a gym, workshop & abundant storage. The private fenced & hedged yard is perfect for relaxing or entertaining w/its spacious deck & mature setting. Added bonus - home comes equipped w/an electric vehicle (EV) charger for added convenience! Furnace (13). Located minutes to Riverside Dr., the Rideau River, scenic pathways, Billings Bridge Shopping Centre, restaurants, transit, healthcare facilities & every convenience.

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

Closing Costs

Mortgage Amount
$751,920
Land Transfer Taxes$15,273
Legal Fees (Est.)
$
Total cash required for closing$204,753

Total Monthly Obligation

$4,798/mo
Mortgage $3,791
Monthly Loss $3,800
Principal$998
Interest$2,794
Property Tax$632
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$42,732/yr
NOI
$26,377/yr
Net Cash Flow
-$1,593/mo
Cash Margin
-44.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.6/ 100

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

Comparables

Properties near 2061 Cabot Street

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.