866 Moses Tennisco Street, Manor Park - Cardinal Glen and Area

$899,000
866 Moses Tennisco Street

$899,000

Price Change
28d
Semi-Detached 2-Storey

866 Moses Tennisco Street, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $4,689

Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
28d
Score
17
Yield
4.8%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Semi-Detached
MLS® Number-X13828098
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-26.25 × 108.27 ft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$8,256.05 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate or TBA
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Freehold

No agent assigned

A rare blend of modern sophistication, generous living space, and exceptional convenience in sought-after Wateridge Village. Built by renowned Uniform in 2021, this beautifully appointed semi-detached home offers 4 bedrooms, 3 bathrooms, and approximately 2,551 sq ft of total living space, just minutes from downtown Ottawa. Designed with an eye for detail, the sun-filled main level welcomes you with 9-foot ceilings, rich hardwood floors, oversized windows, and an elegant gas fireplace. At the heart of the home, a beautifully appointed kitchen features granite countertops, premium stainless steel appliances, under-cabinet lighting, and abundant cabinetry. The seamless flow between living, dining, and kitchen spaces creates an inviting setting for both everyday living and effortless entertaining, with views of the fully fenced backyard. Hardwood flooring extends up the staircase and throughout the second-floor hallway, leading to a serene primary retreat with a generous walk-in closet and a spa-inspired ensuite featuring an oversized glass shower and a luxurious soaker tub. Three additional well-proportioned bedrooms, a beautifully appointed full bathroom, and convenient second-floor laundry offer exceptional flexibility for modern family living. Whether for children, overnight guests, a dedicated home office, or whatever life brings next, there's room to make it your own. Nestled in a peaceful, contemporary community, with parking for up to three vehicles and easy access to Montfort Hospital, NRC, CMHC, scenic trails, parks, schools, transit, and shopping. Just minutes from downtown Ottawa, this home offers a rare balance of urban convenience and tranquil residential living. Contemporary elegance. Exceptional space. An address that connects it all.

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

Closing Costs

Mortgage Amount
$719,200
Land Transfer Taxes$14,455
Legal Fees (Est.)
$
Total cash required for closing$195,755

Total Monthly Obligation

$4,689/mo
Mortgage $3,626
Monthly Loss $3,735
Principal$954
Interest$2,672
Property Tax$688
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-8.9%1
5-Year IRR
8.6%27
10-Year IRR
9.5%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$43,320/yr
NOI
$26,232/yr
Net Cash Flow
-$1,440/mo
Cash Margin
-39.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
19.1/ 100

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

Comparables

Properties near 866 Moses Tennisco 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.