604 Danaca Private, Overbrook - Castleheights and Area

$482,900
604 Danaca Private

$482,900

New
31d
Condo TownhouseStacked Townhouse

604 Danaca Private, Overbrook - Castleheights and Area

Total Monthly Obligation $2,868

Beds
2
Baths
3
Park
1
Sqft
1400-1599
DOM
31d
Score
20
Yield
5.9%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Condo Townhouse
MLS® Number-X13815584
Beds-2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 22, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$4,215 (2026)
Maintenance-$368.83/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-Metrovantis Real Estate Inc.
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Possession-TBD
Neighbourhood-3505 - Carson Meadows
Title-Residential Condo & Other

No agent assigned

Former builder model home! This spacious upper end-unit terrace condo in Carson Meadows offers 2 bedrooms, 2.5 bathrooms, with builder upgrades throughout. Positioned at the end of the building, with the condominium driveway alongside, this unit benefits from additional side windows, excellent natural light and an open exposure without a neighbouring building directly beside it. The main level features an open-concept living and dining area with hardwood flooring, smooth ceilings, upgraded light fixtures and a hardwood staircase with matching handrail. The kitchen includes quartz countertops, stainless steel appliances, upgraded cabinetry, an island, and breakfast nook. A powder room and a south-facing balcony complete the main level. Upstairs, both bedrooms feature their own ensuite bathrooms, along with convenient upper-level laundry and another balcony off the second bedroom. Originally a builder model home, this unit combines an upgraded interior with one of the most desirable positions in the complex. Located minutes from downtown Ottawa, Montfort Hospital, shopping, restaurants, public transit and nearby cycling paths.

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

Closing Costs

Mortgage Amount
$386,320
Land Transfer Taxes$6,133
Legal Fees (Est.)
$
Total cash required for closing$104,213

Total Monthly Obligation

$2,868/mo
Mortgage $1,948
Monthly Loss $2,355
Principal$513
Interest$1,435
Property Tax$351
Condo Fees$369
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.2%30
10-Year IRR
10.1%
Returns Index
16.1/ 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
$28,560/yr
NOI
$14,663/yr
Net Cash Flow
-$726/mo
Cash Margin
-30.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo57
Risk Index
27.6/ 100

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

Comparables

Properties near 604 Danaca Private

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.