92 Seabert Drive, Arnprior

$549,999
92 Seabert Drive

$549,999

New
30d
Att/Row/TownhouseBungalow

92 Seabert Drive, Arnprior

Total Monthly Obligation $2,915

Beds
3
Baths
3
Park
1
Sqft
700-1100
DOM
30d
Score
20
Yield
5.2%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13818148
Beds-3
Bathrooms-3
Size-700-1100 sqft
Lot Size-31.17 × 101.7 ft
Listed on site-Sep 23, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Taxes-$3,858.94 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-550 - Arnprior
Title-Residential Freehold

No agent assigned

Welcome to this bright and spacious End-unit bungalow in Arnprior's sought-after Marshalls Bay Meadows community, where the Madawaska and Ottawa Rivers meet. Built by Neilcorp Homes, this home blends modern comfort with small-town charm and everyday convenience. The open-concept main floor features a stylish kitchen with stainless steel appliances and a large peninsula overlooking the living and dining areas. Sliding doors open to the backyard, where a wooden deck-recently built at a cost of $12,000-provides an inviting setting for outdoor dining, relaxing, and entertaining. Two generous bedrooms include a primary suite with a 3-piece ensuite and a large closet. A full main bathroom and convenient stackable laundry complete the main level. The fully finished basement adds valuable living space with a third bedroom, a 4-piece bathroom, a spacious recreation room, and ample storage in the utility area. Located approximately 30 minutes from Kanata and close to nature trails, a marina, beaches, shops, and healthcare facilities, this move-in-ready home offers comfortable living with amenities close at hand. Whether you're downsizing, retiring, or buying your first home, discover the convenience and natural beauty of life in Arnprior.

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

Closing Costs

Mortgage Amount
$439,999
Land Transfer Taxes$7,475
Legal Fees (Est.)
$
Total cash required for closing$118,975

Total Monthly Obligation

$2,915/mo
Mortgage $2,219
Monthly Loss $2,331
Principal$584
Interest$1,635
Property Tax$322
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.6%33
10-Year IRR
10.3%
Returns Index
17.6/ 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
$28,800/yr
NOI
$17,561/yr
Net Cash Flow
-$755/mo
Cash Margin
-31.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
27.6/ 100

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

Comparables

Properties near 92 Seabert 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.