1264 Potter Drive, Manotick - Kars - Rideau Twp and Area

$1,395,000
1264 Potter Drive

$1,395,000

Price Change
37d
Detached2-Storey

1264 Potter Drive, Manotick - Kars - Rideau Twp and Area

Total Monthly Obligation $6,617

Beds
4
Baths
3
Park
4
Sqft
3000-3500
DOM
37d
Score
16
Yield
3.9%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-X13791932
Beds-4
Bathrooms-3
Size-3000-3500 sqft
Lot Size-98.43 × 277.72 ft
Listed on site-Sep 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,384.85 (2026)
Parking-6 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air, Other
Laundry-No
Fireplace-Natural Gas, Wood
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-TBA
Neighbourhood-8002 - Manotick Village & Manotick Estates
Title-Residential Freehold

No agent assigned

Situated in the heart of Manotick Estates, this four-bedroom, three-bathroom two-storey home is ideally positioned just moments from Mahogany Harbour, parks, walking trails, local shops, restaurants and the inviting streetfront cafés of Manotick Village. Set within an established community, the home's classic brick exterior, centre-hall design and welcoming covered entrance create a timeless first impression. Inside, the well-balanced layout offers a combination of defined principal rooms and comfortable gathering spaces. Features include hardwood flooring on the main level, 9-ft ceilings, wainscotting, three fireplaces, French doors and generous windows that bring in natural light. The formal living and dining rooms provide inviting spaces for hosting, while a separate main-floor office offers flexibility for working from home, reading or study. The kitchen features abundant cabinetry, generous counter space and a central peninsula with cooktop. A series of windows provides views of the backyard, while the adjoining breakfast area offers a casual place to dine. From here, the layout continues naturally into the family room, where a brick fireplace creates a warm focal point and sliding doors provide direct access to the deck and backyard. Main-floor laundry and interior access to the two-car garage add everyday convenience. Upstairs, four bedrooms are arranged around a spacious central landing. The primary bedroom features its own fireplace, walk-in closet and four-piece ensuite, while the additional bedrooms share a full bathroom. The partially finished lower level adds further living space with a generous recreation area and flexibility for a variety of uses. Outside, the spacious deck provides a comfortable setting for outdoor dining, entertaining or simply enjoying the surroundings. Mature trees and established greenery frame the backyard, creating a peaceful and private setting with plenty of space to enjoy the outdoors.

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

Closing Costs

Mortgage Amount
$1,116,000
Land Transfer Taxes$24,375
Legal Fees (Est.)
$
Total cash required for closing$304,875

Total Monthly Obligation

$6,617/mo
Mortgage $5,627
Monthly Loss $5,137
Principal$1,481
Interest$4,146
Property Tax$615
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%21
10-Year IRR
8.6%
Returns Index
11.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$54,072/yr
NOI
$36,780/yr
Net Cash Flow
-$2,562/mo
Cash Margin
-56.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
15.5/ 100

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

Comparables

Properties near 1264 Potter Drive

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.