3105 Carling Avenue 302, Crystal Bay - Rocky Point - Bayshore

$500,000
3105 Carling Avenue 302

$500,000

New
34d
Condo ApartmentApartment

3105 Carling Avenue 302, Crystal Bay - Rocky Point - Bayshore

Total Monthly Obligation $3,435

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
34d
Score
16
Yield
5.7%
Cash on Cash
-9.9%
Cap Rate
2.5%
5Y IRR
7.8%
10Y IRR
8.6%
Property Type-Condo Apartment
MLS® Number-X13806762
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 19, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,873 (2026)
Maintenance-$895.31/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Baseboard (Electric)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Concrete, Brick
Possession-Immediate
Neighbourhood-7004 - Bayshore
Title-Residential Condo & Other

No agent assigned

Welcome to 3105 Carling Avenue #302, a bright and spacious two-bedroom condo in the sought-after Bayshore community. This property is well-priced and ready for your personal touches. Inside, you'll find an open-concept living and dining area with a fireplace, a kitchen with plenty of cabinetry, and convenient in-suite laundry. The primary bedroom features a walk-in closet and a 4-piece ensuite with a stand-up shower and soaker tub, along with a second bedroom and additional bathroom. Step outside onto your private balcony and enjoy the Ottawa River. Underground parking and an exclusive storage locker add extra convenience. Building amenities include an indoor pool, fitness centre, party room, and car wash. Located steps from transit and Andrew Haydon Park, and just minutes from Bayshore Shopping Centre and Highway 417, this condo offers comfortable living in a convenient location.

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

Closing Costs

Mortgage Amount
$400,000
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$3,435/mo
Mortgage $2,017
Monthly Loss $2,904
Principal$531
Interest$1,486
Property Tax$323
Condo Fees$895
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.6%0
5-Year IRR
4.6%10
10-Year IRR
6.7%
Returns Index
6.1/ 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
$28,380/yr
NOI
$8,525/yr
Net Cash Flow
-$1,306/mo
Cash Margin
-55.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
22.4/ 100

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

Comparables

Properties near 3105 Carling Avenue 302

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.