6010 Red Willow Drive 17B, Orleans - Convent Glen and Area

$350,000
6010 Red Willow Drive 17B

$350,000

New
29d
Condo TownhouseStacked Townhouse

6010 Red Willow Drive 17B, Orleans - Convent Glen and Area

Total Monthly Obligation $2,292

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
29d
Score
24
Yield
7.8%
Cash on Cash
2.2%
Cap Rate
5.1%
5Y IRR
17.3%
10Y IRR
16.0%
Property Type-Condo Townhouse
MLS® Number-X13826738
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 24, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,811 (2026)
Maintenance-$446/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-60-89 days
Neighbourhood-2009 - Chapel Hill
Title-Residential Condo & Other

No agent assigned

A great stacked townhouse in the heart of Chapel Hill North. Perfect location beside Heritage Park for the outdoorsy homeowner who loves the convenience of a carefree condo that includes a parking spot. This bright and updated unit offers a strategic entry into the Ottawa market. The main living level features a flowing open-concept design combining the dining and living spaces with walk-out access to a private south facing and relaxing balcony and a front-facing kitchen with plentiful storage and a practical eat-in area. A handy powder room also services this floor while the upper level hosts a generous primary suite offering its own private balcony and expansive wall-to-wall closets alongside a second well-proportioned bedroom with a full wall of closet space. This level is completed by a spectacular full bathroom and a dedicated utility room with in-unit laundry and includes one designated parking space. Situated in a prime area with quick access to major transit and everyday shopping convenience while being just steps from beautiful Heritage Park, this is an ideal beginning for anyone looking to get into their first home in an established community. South facing balconies, New washer/dryer 2024. New AC 2026, Tenant occupied but vacant possession available December 8. Note photos are from a previous listing.

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

Closing Costs

Mortgage Amount
$280,000
Land Transfer Taxes$3,725
Legal Fees (Est.)
$
Total cash required for closing$75,225

Total Monthly Obligation

$2,292/mo
Mortgage $1,412
Monthly Loss $1,921
Principal$372
Interest$1,040
Property Tax$234
Condo Fees$446
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.9%3
5-Year IRR
12.8%56
10-Year IRR
13.0%
Returns Index
29.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$27,264/yr
NOI
$13,975/yr
Net Cash Flow
-$247/mo
Cash Margin
-10.9%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
35.1/ 100

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

Comparables

Properties near 6010 Red Willow Drive 17B

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.