77 Cherry Blossom Private, Parkway Park - Queensway Terrace S and Area

$589,500
77 Cherry Blossom Private

$589,500

Price Change
26d
Att/Row/Townhouse3-Storey

77 Cherry Blossom Private, Parkway Park - Queensway Terrace S and Area

Total Monthly Obligation $3,141

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
26d
Score
20
Yield
5.5%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13832882
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-25.84 × 42.39 ft
Listed on site-Sep 27, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,660 (2025)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER FIRST OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Vacant
Neighbourhood-6301 - Redwood Park
Title-Residential Freehold

No agent assigned

This stunning modern end-unit townhome is filled with natural light and offers an exceptional blend of style, functionality, and urban convenience. Ideally located with effortless access to transit and everyday amenities, it is perfectly suited for contemporary living. The sun-filled interior begins at the entry level with a versatile den-ideal as a home office, fitness space, or cozy retreat and a convenient powder room. Wide-plank hardwood flooring accents the second level, where expansive windows flood the open-concept living and dining area with light, creating a warm and inviting atmosphere. Upgraded automated blinds included. The sleek kitchen is beautifully appointed with stunning countertops, stainless steel appliances, pot lights and designer accent lighting with a large island-perfect for entertaining, casual dining, and gathering with family and friends. Upstairs, three well-proportioned bedrooms provide flexible living arrangements, including a primary suite complete with its own private ensuite bath. A standout feature of this home is the fantastic private rooftop terrace-an ideal extension of your living space. Enjoy sweeping views, all-day sun, and the perfect setting for entertaining, relaxing, or unwinding under the stars. Located in a highly desirable neighbourhood close to Algonquin College, Britannia Beach, Queensway Carleton Hospital, and Highways 416 and 417. Home was freshly painted 2026. Monthly Assoc Fee $121.71

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

Closing Costs

Mortgage Amount
$471,600
Land Transfer Taxes$8,265
Legal Fees (Est.)
$
Total cash required for closing$127,665

Total Monthly Obligation

$3,141/mo
Mortgage $2,378
Monthly Loss $2,515
Principal$626
Interest$1,752
Property Tax$388
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.5%39
10-Year IRR
11.0%
Returns Index
20.4/ 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
$32,592/yr
NOI
$20,173/yr
Net Cash Flow
-$697/mo
Cash Margin
-25.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
26.5/ 100

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

Comparables

Properties near 77 Cherry Blossom Private

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.