1350 Hemlock Road 605, Manor Park - Cardinal Glen and Area

$424,900
1350 Hemlock Road 605

$424,900

Price Change
30d
Condo ApartmentApartment

1350 Hemlock Road 605, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $2,825

HausQ Valuation Report
Beds
1
Baths
1
Park
1
Sqft
700-799
DOM
30d
Score
18
Yield
6.3%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Apartment
MLS® Number-X13817178
Beds-1
Bathrooms-1
Size-700-799 sqft
Listed on site-Sep 23, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$4,560.18 (2026)
Maintenance-$530.63/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-KELLER WILLIAMS ICON REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-30-59 days
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Condo & Other

No agent assigned

This luxurious top-floor, 770 sq. ft. 1-bedroom plus den corner condo is located in the desirable Wateridge Village, just minutes from downtown Ottawa. Featuring $65K+ in upgrades, including a $35K premium for the coveted top-floor location. Experience open-concept living at its finest, featuring oversized windows that flood the space with natural light and offer stunning views of the Gatineau Hills. The unit comes fully equipped with stainless steel appliances, in-unit laundry, a spacious balcony, one heated underground parking spot, and a storage locker. Ideally situated close to Beechwood Avenue, Montfort Hospital, and Blair LRT station. Enjoy beautiful sunsets and scenic views, with scenic walking and biking trails along the Ottawa River right at your doorstep.

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

Closing Costs

Mortgage Amount
$339,920
Land Transfer Taxes$4,973
Legal Fees (Est.)
$
Total cash required for closing$91,453

Total Monthly Obligation

$2,825/mo
Mortgage $1,714
Monthly Loss $2,374
Principal$451
Interest$1,263
Property Tax$380
Condo Fees$531
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.6%21
10-Year IRR
9.0%
Returns Index
11.6/ 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
$26,868/yr
NOI
$10,853/yr
Net Cash Flow
-$809/mo
Cash Margin
-36.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
27.2/ 100

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

Comparables

Properties near 1350 Hemlock Road 605

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.