35 Ivylea Street, South of Baseline to Knoxdale

$849,900
35 Ivylea Street

$849,900

Price Change
31d
Detached2-Storey

35 Ivylea Street, South of Baseline to Knoxdale

Total Monthly Obligation $4,289

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
31d
Score
20
Yield
5.4%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-X13821622
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-40 × 107 ft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,826 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-EQUITY ONE REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-7604 - Craig Henry/Woodvale
Title-Residential Freehold

No agent assigned

Welcome to 35 Ivylea St, a spacious & well-maintained 4-bed, 3-bath detached home located in the popular and family-friendly community of Craig Henry. Offering a traditional and functional layout, this home provides plenty of space for growing families. The bright main level is filled with natural light thanks to large windows throughout and features a warm combination of hardwood and tile flooring. A separate living room and dining room provide dedicated spaces for both relaxing and hosting family and friends. The kitchen offers plenty of cabinetry and storage, granite countertops, a convenient breakfast bar and stainless steel appliances, including a gas stove with double oven. Just off the kitchen is the family room, creating an inviting space to unwind while still staying connected to the heart of the home. A main-floor laundry room and convenient powder room complete this level. Upstairs, hardwood flooring continues throughout the entire second level. The spacious primary bedroom features a private 3-piece ensuite with a glass and tiled shower. Three additional well-sized bedrooms offer plenty of space for children, guests or a home office, while an extra-large storage closet provides valuable additional storage and helps keep everything organized. A full family bathroom completes the upper level. The finished lower level adds even more flexibility and living space with a generous recreation room that can be used as a media room, playroom, home gym or additional family space. Step outside to the fully fenced and landscaped backyard, where you'll find a lovely patio, grassed area and storage shed. It's a great space for summer barbecues, entertaining, gardening, relaxing outdoors or giving children and pets room to enjoy the yard. Located in a convenient and established neighbourhood, 35 Ivylea Street is close to parks, bike and walking trails, schools, shopping, restaurants, public transit, the Nepean Sportsplex and many other nearby amenities.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,289/mo
Mortgage $3,428
Monthly Loss $3,387
Principal$902
Interest$2,526
Property Tax$486
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.4%45
10-Year IRR
11.7%
Returns Index
23.8/ 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
$46,308/yr
NOI
$31,351/yr
Net Cash Flow
-$816/mo
Cash Margin
-21.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
21.9/ 100

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

Comparables

Properties near 35 Ivylea Street

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.