312 Fireside Drive, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

$775,000
312 Fireside Drive

$775,000

New
36d
Detached2-Storey

312 Fireside Drive, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

Total Monthly Obligation $3,829

Beds
3
Baths
3
Park
6
Sqft
1500-2000
DOM
36d
Score
18
Yield
4.3%
Cash on Cash
-5.0%
Cap Rate
3.5%
5Y IRR
11.6%
10Y IRR
11.5%
Property Type-Detached
MLS® Number-X13811236
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-323.44 × 136.39 ft
Listed on site-Sep 17, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$3,940 (2026)
Parking-8 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-HOUSESIGMA INC
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-South
Exterior-Brick Veneer, Metal/Steel Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-TBD
Neighbourhood-9301 - Constance Bay
Title-Residential Freehold

No agent assigned

Welcome to 312 Fireside Drive, a private family home set on approximately one acre in the sought-after Constance Bay community. Surrounded by mature trees and offering exceptional outdoor space, this 3-bedroom, 3-bathroom detached home combines country-style privacy with convenient access to recreation, trails and the Ottawa River lifestyle. The main level offers a bright and welcoming layout with hardwood flooring, a formal dining area filled with natural light, and a spacious kitchen featuring granite countertops, renovated cabinetry and a large centre island. The kitchen opens to a comfortable family room anchored by a wood-burning fireplace-an inviting space for everyday living and entertaining. Upstairs, three bedrooms provide comfortable accommodation for the family. The finished lower level adds valuable additional living space, including a recreation room that can be used for movie nights, a games area, home office, gym or family retreat. Step outside and enjoy the privacy of the large treed property. The backyard features, expansive deck and landscaped outdoor areas, creating an excellent setting for summer entertaining and family enjoyment. The property also offers an attached 2-car garage and generous driveway parking. Additional features include natural-gas forced-air heating, central air conditioning, private well and septic system, and a concrete foundation. Located only minutes from Constance Bay beaches, walking trails, snowmobile trails and outdoor recreation, this property offers space and privacy while remaining within easy reach of Kanata and Ottawa. A wonderful opportunity for buyers looking for a spacious home, large lot and relaxed country lifestyle without giving up access to city amenities. The seller advises there has been no known history of flooding at the property during their ownership and no flood-related insurance claims. Buyers to independently verify all floodplain, regulatory and insurance information. Float Maps are attached.

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

Closing Costs

Mortgage Amount
$620,000
Land Transfer Taxes$11,975
Legal Fees (Est.)
$
Total cash required for closing$168,475

Total Monthly Obligation

$3,829/mo
Mortgage $3,126
Monthly Loss $3,007
Principal$823
Interest$2,303
Property Tax$328
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.4%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.3/ 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
$33,600/yr
NOI
$21,800/yr
Net Cash Flow
-$1,309/mo
Cash Margin
-46.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.7/ 100

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

Comparables

Properties near 312 Fireside 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.