3064A Councillor's Way 31, Blossom Park - Airport and Area

$299,900
3064A Councillor's Way 31

$299,900

Price Change
37d
Condo Townhouse2-Storey

3064A Councillor's Way 31, Blossom Park - Airport and Area

Total Monthly Obligation $2,080

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
800-899
DOM
37d
Score
19
Yield
6.1%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.0%
Property Type-Condo Townhouse
MLS® Number-X13790786
Beds-2
Bathrooms-2
Size-800-899 sqft
Listed on site-Sep 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-31-50
Taxes-$2,289.71 (2026)
Maintenance-$479.52/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-Wood
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBD
Neighbourhood-2606 - Blossom Park/Leitrim
Title-Residential Condo & Other

No agent assigned

Welcome to this beautifully updated 2-bedroom condo nestled in the quiet, family-friendly community of Blossom Park. Freshly painted throughout and brand-new carpets in both bedrooms and staircase, this move-in ready home offers exceptional value with low condo fees-making it an ideal opportunity for first-time home buyers, downsizers, or investors. Newer windows and a newer patio door, bringing in plenty of natural light. Step outside to your private fenced backyard with a patio deck, the perfect space for relaxing, gardening, or entertaining. One parking space is included for added convenience.Tucked away in one of Ottawa's most peaceful residential neighbourhoods, you'll love the balance of quiet living while remaining close to parks, schools, shopping, transit, and everyday amenities. A fantastic opportunity to own an affordable home in a highly desirable location.

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

Closing Costs

Mortgage Amount
$239,920
Land Transfer Taxes$2,974
Legal Fees (Est.)
$
Total cash required for closing$64,454

Total Monthly Obligation

$2,080/mo
Mortgage $1,210
Monthly Loss $1,762
Principal$318
Interest$891
Property Tax$191
Condo Fees$480
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.4%0
5-Year IRR
5.5%13
10-Year IRR
7.5%
Returns Index
7.5/ 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
$18,168/yr
NOI
$5,907/yr
Net Cash Flow
-$717/mo
Cash Margin
-47.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
4.6 mo79
Risk Index
33.4/ 100

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

Comparables

Properties near 3064A Councillor's Way 31

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.