1221 Fairway Drive, Manotick - Kars - Rideau Twp and Area

$1,099,900
1221 Fairway Drive

$1,099,900

New
37d
Detached2-Storey

1221 Fairway Drive, Manotick - Kars - Rideau Twp and Area

Total Monthly Obligation $5,254

Beds
4
Baths
3
Park
6
Sqft
2000-2500
DOM
37d
Score
15
Yield
3.4%
Cash on Cash
-8.9%
Cap Rate
2.7%
5Y IRR
8.6%
10Y IRR
9.1%
Property Type-Detached
MLS® Number-X13792214
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-100 × 177.38 ft
Listed on site-Sep 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,307 (2026)
Parking-8 - Attached
Basement-Half, Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-Outdoor
Facing-North
Exterior-Stone
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-TBA
Neighbourhood-8004 - Manotick South to Roger Stevens
Title-Residential Freehold

No agent assigned

Welcome to 1221 Fairway Drive-an exceptional opportunity to live, entertain and unwind surrounded by the beauty of the Carleton Golf & Yacht Club. Perfectly positioned with unobstructed golf course views from both the front and rear, this 4-bedroom, 2.5-bathroom home offers a setting that is nearly impossible to replicate. From the front, enjoy views across the 12th green, while the backyard overlooks the 13th tee, 14th green and 15th tee, creating an incredible golf course backdrop from morning to evening. Inside, the thoughtfully updated kitchen flows into the eating area and family room, where large windows bring the golf course views right into your everyday living space. Whether enjoying breakfast, relaxing with family or entertaining friends, the scenery is always part of the experience. Upstairs, the primary bedroom takes full advantage of the setting with its own private second-floor patio-the perfect place to start your morning with a coffee or wind down at the end of the day while overlooking the course. Outside, the backyard is your private summer retreat, complete with an in ground pool, hot tub and gazebo, all set against expansive views of the fairways and greens beyond. Swim, entertain, relax under the gazebo or simply enjoy the peaceful surroundings. More than a home, 1221 Fairway Drive offers a lifestyle defined by spectacular views, indoor-outdoor living and an incredible location in one of Ottawa's most distinctive golf course communities.

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

Closing Costs

Mortgage Amount
$879,920
Land Transfer Taxes$18,473
Legal Fees (Est.)
$
Total cash required for closing$239,953

Total Monthly Obligation

$5,254/mo
Mortgage $4,437
Monthly Loss $4,086
Principal$1,168
Interest$3,269
Property Tax$442
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.5%0
5-Year IRR
5.8%13
10-Year IRR
7.3%
Returns Index
8.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$37,200/yr
NOI
$23,673/yr
Net Cash Flow
-$2,464/mo
Cash Margin
-79.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.444
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.9/ 100

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

Comparables

Properties near 1221 Fairway 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.