123 Corinth Private 18, Cityview - Parkwoods Hills - Rideau Shore

$499,000
123 Corinth Private 18

$499,000

New
31d
Condo Townhouse3-Storey

123 Corinth Private 18, Cityview - Parkwoods Hills - Rideau Shore

Total Monthly Obligation $2,896

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
31d
Score
20
Yield
5.8%
Cash on Cash
-3.3%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Condo Townhouse
MLS® Number-X13814630
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 22, 2026
Style-3-Storey
Building Type-Condo Townhouse
Age-16-30
Taxes-$3,522 (2026)
Maintenance-$390/mo
Locker-None
Parking-2 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Foundation-Poured Concrete
Possession-TBD
Neighbourhood-7203 - Merivale Industrial Park/Citiplace
Title-Residential Condo & Other

No agent assigned

This 3 storey townhouse has been updated and very well taken care of. It's location providers a great balance of quiet seclusion and central convenience. There are many that will appreciate what this property has to offer. The primary bedroom is quite large and convenient with its walk-in closet. It comes furnished with a kingsize bed and 2 night stands. The second bedroom is a good size and comes partially furnished as well. The property has a beautiful kitchen with quartz counter tops and stainless steel appliances.The house has recently been revived with a fresh coat of tastefully neutral coloured paint. The open concept design allows for great sight lines into your living / dining area. The living room comes furnished with a large sectional sofa, an ottoman / coffee table, a good size flat screen TV and TV stand, and more. This is a great property for a professional individual or couple, a young family, or those looking to downsize. Call today to schedule an appointment.

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

Closing Costs

Mortgage Amount
$399,200
Land Transfer Taxes$6,455
Legal Fees (Est.)
$
Total cash required for closing$107,755

Total Monthly Obligation

$2,896/mo
Mortgage $2,013
Monthly Loss $2,367
Principal$530
Interest$1,483
Property Tax$294
Condo Fees$390
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.4%31
10-Year IRR
10.2%
Returns Index
16.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$28,968/yr
NOI
$15,469/yr
Net Cash Flow
-$724/mo
Cash Margin
-30.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
27.5/ 100

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

Comparables

Properties near 123 Corinth Private 18

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.