2161 Rushton Road, McKellar Heights - Glabar Park and Area

$774,900
2161 Rushton Road

$774,900

New
29d
DetachedBungalow

2161 Rushton Road, McKellar Heights - Glabar Park and Area

Total Monthly Obligation $3,928

HausQ Valuation Report
Beds
5
Baths
2
Park
3
Sqft
1100-1500
DOM
29d
Score
18
Yield
4.8%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13822606
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 100 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,129 (2025)
Parking-3 - Carport
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Electric
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-5201 - McKellar Heights/Glabar Park
Title-Residential Freehold

No agent assigned

Welcome to Glabar Park! This well-maintained 3-bedroom bungalow is located on a quiet, family-friendly street in one of Ottawa's popular west-end neighbourhoods. The main floor features an updated kitchen, full bathroom, and spacious living and dining rooms filled with natural light. Downstairs, the finished basement adds plenty of valuable living space, with two spacious rooms that offer flexibility for bedrooms, a home office, gym, playroom or additional family space, along with a second full bathroom and lots of storage. Outside, the nicely hedged backyard offers a private space to relax or entertain, while the driveway provides parking for up to 3 vehicles. Several important updates offer added peace of mind, including the roof (2016), windows (2011), A/C (2018) and furnace (2022). The location is hard to beat, just 5 minutes to Westboro, 2 minutes to the Queensway, and close to schools, parks, shopping and everyday amenities. A great opportunity to get into a well-established neighbourhood with the space, flexibility and location that make Glabar Park such a sought-after place to call home.

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

Closing Costs

Mortgage Amount
$619,920
Land Transfer Taxes$11,973
Legal Fees (Est.)
$
Total cash required for closing$168,453

Total Monthly Obligation

$3,928/mo
Mortgage $3,126
Monthly Loss $3,106
Principal$823
Interest$2,303
Property Tax$427
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.1%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.3/ 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
$37,332/yr
NOI
$23,970/yr
Net Cash Flow
-$1,128/mo
Cash Margin
-36.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
21.8/ 100

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

Comparables

Properties near 2161 Rushton Road

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.