1365 Baden Avenue, Blossom Park - Airport and Area

$824,800
1365 Baden Avenue

$824,800

Price Change
36d
Detached2-Storey

1365 Baden Avenue, Blossom Park - Airport and Area

Total Monthly Obligation $4,160

Beds
3
Baths
3
Park
3
Sqft
1500-2000
DOM
36d
Score
18
Yield
4.9%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Detached
MLS® Number-X13795492
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-59.93 × 99.62 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,495.51 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER FIRST OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-Inground
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-2604 - Emerald Woods/Sawmill Creek
Title-Residential Freehold

No agent assigned

Presenting 1365 Baden Ave., beautifully refined & turnkey in desired Emerald Woods where impeccable design, modern finishes & attention to detail create a home that is polished & inviting. Inside, a striking foyer w/ updated tile flooring greets you, while inside entry to the garage & a 2pc powder rm offers convenience. The open-concept main lvl feat. a dining area, versatile office/music rm & an impressive great rm anchored by a elc fplc w/ custom tile surround & mantle. The heart of the home, the kitchen, is in a modern transitional style that brings together warm textures & clean lines w/ shaker-style cabinetry, soft-close doors, subway tile backsplash, dbl sink w/ reverse osmosis system, recessed pot lights, a statement island w/ 3-light chandelier & flr-ceiling custom pantry storage. On the 2nd lvl 3 beds are complemented by an updated 4pc main bath & a luxe primary ensuite feat. birch cabinetry, granite counters, dual extended vanity & a glass-enclosed rain shower w/ handheld sprayer. 2nd lvl has new lighting & plush carpeting creating a cozy, contemporary feel. The fully finished LL adds living space w/ a spacious rec rm, laundry area & plenty of storage. Major updates incl. new furnace (approx. 20'), shingles, kitchen cabinetry, quartz counters, flooring, lighting, painted throughout, ensuite & baths (19'-20'), pool pump (23') & much more. The pvt byard retreat is the statement of the exterior w/ a composite deck w/ stone cladding & surrounded by mature hedging, artificial greenery & lattice for added prvcy. The 18'x37' pool is the perfect setting for enjoying your own pvt escape & entertaining. Ideally located in quiet Emerald Woods, just down the street from Baden Park, NCC Trails & close to Farm Boy, Walmart, Loblaws & Shoppers Drug Mart. Enjoy easy access to the Airport PKWY, South Keys, Leitrim LRT & Hunt Club Rd. to Hwy 417. Enjoy a home where every detail has been considered, nothing to do but move in, relax, enjoy & love your new lifestyle!

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

Closing Costs

Mortgage Amount
$659,840
Land Transfer Taxes$12,971
Legal Fees (Est.)
$
Total cash required for closing$179,431

Total Monthly Obligation

$4,160/mo
Mortgage $3,327
Monthly Loss $3,284
Principal$875
Interest$2,452
Property Tax$458
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$40,092/yr
NOI
$26,087/yr
Net Cash Flow
-$1,153/mo
Cash Margin
-34.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
21.1/ 100

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

Comparables

Properties near 1365 Baden 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.