20 Tadley Private A, Barrhaven

$385,000
20 Tadley Private A

$385,000

New
29d
Condo Townhouse1 Storey/Apt

20 Tadley Private A, Barrhaven

Total Monthly Obligation $2,442

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
29d
Score
21
Yield
6.8%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.7%
Property Type-Condo Townhouse
MLS® Number-X13822372
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 24, 2026
Style-1 Storey/Apt
Building Type-Condo Townhouse
Taxes-$3,345.19 (2025)
Maintenance-$410/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Aluminum Siding
Possession-60 Days
Neighbourhood-7706 - Barrhaven - Longfields
Title-Residential Condo & Other

No agent assigned

Welcome to 20A Tadley Private, a well-maintained END-unit condo offering 2 bedrooms & 2 FULL bathrooms, close to 1100sqft of living space, built by Richcraft Homes. Bright & spacious, this home features large windows throughout & an inviting open-concept layout designed for both everyday living & entertaining.The stunning kitchen boasts granite countertops, ample cabinet & counter space, a large island with a double sink, a separate pantry, & a dedicated eating area, all seamlessly connected to the living & dining spaces. Hardwood flooring extends throughout the living & dining room, while a convenient nook adjacent to the kitchen provides the perfect space for a home office or study area.The generous primary bedroom offers a walk-in closet & a private 3-piece ensuite. A 2nd bedroom & additional full bathroom provide flexibility for guests, family members, or those looking for extra space. Exclusive to 20A Tadley, you'll also appreciate the abundance of storage located beside the entrance staircase. Step outside to enjoy your own private patio, an ideal spot for morning coffee or unwinding at the end of the day. This unit also includes one exclusive parking space. Situated in a quiet, family-friendly community, you'll love the convenience of being within walking distance to everyday amenities including Farm Boy, Walmart, Canadian Tire, public transit, & a variety of shops & services. Please note that this is a tenanted property. The interior photos have been virtually staged for illustrative purposes. A minimum of 24 hours' notice is required for all showings & 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$308,000
Land Transfer Taxes$4,250
Legal Fees (Est.)
$
Total cash required for closing$82,750

Total Monthly Obligation

$2,442/mo
Mortgage $1,553
Monthly Loss $2,033
Principal$409
Interest$1,144
Property Tax$279
Condo Fees$410
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.0%1
5-Year IRR
10.4%38
10-Year IRR
11.1%
Returns Index
19.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$26,136/yr
NOI
$12,857/yr
Net Cash Flow
-$482/mo
Cash Margin
-22.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
31.8/ 100

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

Comparables

Properties near 20 Tadley Private A

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.