145 Marrissa Avenue, Beacon Hill North - South and Area

$635,000
145 Marrissa Avenue

$635,000

New
37d
Att/Row/Townhouse2-Storey

145 Marrissa Avenue, Beacon Hill North - South and Area

Total Monthly Obligation $3,342

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
37d
Score
20
Yield
5.3%
Cash on Cash
-1.9%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.4%
Property Type-Att/Row/Townhouse
MLS® Number-X13789494
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-18.54 × 78.74 ft
Listed on site-Sep 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,865 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX DELTA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-South
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2107 - Beacon Hill South
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained 3-bedroom, 2.5-bathroom townhouse on a quiet, sought-after street in a vibrant, family-friendly community. Offering comfort, style and convenience, this move-in-ready home is ideal for first-time buyers, families or downsizers. The bright, open-concept main floor features large windows in the living and dining areas, filling the space with natural light. The updated kitchen offers an oversized island-perfect for family meals, entertaining and everyday living. Freshly painted throughout, the home is warm, inviting and truly turnkey. Upstairs, you'll find three spacious bedrooms with large windows and generous closet space. The primary bedroom features an updated ensuite for added comfort and privacy. The basement provides two large storage areas, while parking for three vehicles includes one in the garage and two side-by-side in the driveway. Enjoy the private backyard, perfect for barbecues, gardening or relaxing outdoors. The location is a standout, with Kinsmen Park, Appleford Park and Elmridge Splash Pad just a 2-minute walk away. Enjoy evening off-leash dog hours, two winter ice rinks and a popular toboggan hill for year-round recreation. Families will appreciate nearby daycare options, while everyday amenities include the public library, Splash Wave Pool, Costco, LRT Blair Station, Loblaws, Walmart, Indigo, Shoppers Drug Mart, restaurants and coffee shops. Outdoor enthusiasts are just 5 minutes from the Blair Boat Launch and Ottawa River pathways. Commuters will appreciate easy Highway 417 access, with downtown Ottawa and Orleans approximately 10-15 minutes away. Enjoy a walkable lifestyle in a welcoming community with parks, recreation and amenities all close at hand. Book your private showing today!

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

Closing Costs

Mortgage Amount
$508,000
Land Transfer Taxes$9,175
Legal Fees (Est.)
$
Total cash required for closing$137,675

Total Monthly Obligation

$3,342/mo
Mortgage $2,561
Monthly Loss $2,668
Principal$674
Interest$1,887
Property Tax$405
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.2/ 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
$33,900/yr
NOI
$21,145/yr
Net Cash Flow
-$799/mo
Cash Margin
-28.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
25.1/ 100

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

Comparables

Properties near 145 Marrissa 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.