793 Trojan Avenue, Overbrook - Castleheights and Area

$665,000
793 Trojan Avenue

$665,000

Price Change
38d
Semi-Detached Bungalow-Raised

793 Trojan Avenue, Overbrook - Castleheights and Area

Total Monthly Obligation $3,416

Beds
5
Baths
2
Park
4
Sqft
1100-1500
DOM
38d
Score
30
Yield
7.1%
Cash on Cash
6.7%
Cap Rate
6.0%
5Y IRR
20.9%
10Y IRR
19.0%
Property Type-Semi-Detached
MLS® Number-X13785396
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-31 × 127 ft
Listed on site-Sep 15, 2026
Style-Bungalow-Raised
Building Type-Semi-Detached
Taxes-$4,299.71 (2026)
Parking-4 - None
Basement-Finished, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-3504 - Castle Heights/Rideau High
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained semi-detached bungalow in the heart of Castle Heights! Pride of ownership shines throughout this deceptively spacious home offering three bedrooms up and two down - a versatile layout that adapts to growing families, home offices, or multigenerational living. The bright, open-concept main floor features gleaming hardwood floors, generous windows that flood the space with natural light, and a seamless flow between the living room, dining area, and kitchen - perfect for both everyday living and entertaining. The functional kitchen offers ample cabinetry, a breakfast bar with seating, and classic tile finishes. Downstairs, the fully finished lower level with two additional bedrooms presents excellent in-law suite potential, ideal for extended family or added flexibility. Step outside to a large, private backyard - a true gardener's retreat with mature perennial beds, lush lawn, and two storage sheds for all your tools and toys. Situated on a quiet street close to schools, parks, shopping, transit, and everyday amenities, this move-in-ready home combines comfort, space, and an unbeatable location. A rare opportunity in a sought-after neighbourhood - book your showing today!

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

Closing Costs

Mortgage Amount
$532,000
Land Transfer Taxes$9,775
Legal Fees (Est.)
$
Total cash required for closing$144,275

Total Monthly Obligation

$3,416/mo
Mortgage $2,682
Monthly Loss $2,710
Principal$706
Interest$1,977
Property Tax$358
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.1%39
Cash-on-Cash
1.1%10
5-Year IRR
16.6%80
10-Year IRR
15.8%
Returns Index
43.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
30/ 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
$47,256/yr
NOI
$33,731/yr
Net Cash Flow
$128/mo
Cash Margin
3.3%9
Cash Flow Index
8.7/ 100
Risk Profile
Weight: 20%
DSCR
1.0531
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
31.5/ 100

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

Comparables

Properties near 793 Trojan Avenue

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.