4645 Ogilvie Walk Crescent, Cyrville - Carson Grove - Pineview

$679,999
4645 Ogilvie Walk Crescent

$679,999

New
24d
Att/Row/Townhouse2-Storey

4645 Ogilvie Walk Crescent, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $3,535

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
24d
Score
18
Yield
4.7%
Cash on Cash
-4.8%
Cap Rate
3.6%
5Y IRR
11.8%
10Y IRR
11.6%
Property Type-Att/Row/Townhouse
MLS® Number-X13837942
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-30.68 × 112.47 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$4,999 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-TRU REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-2202 - Carson Grove
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained end-unit townhome in the highly desirable community of Carson Grove. Offering a bright and functional layout, this 3-bedroom, 2.5-bathroom home combines comfortable living spaces with thoughtful updates throughout. The open-concept main floor features defined living and dining areas, hardwood flooring, and a cozy gas fireplace. The kitchen offers stainless steel appliances, ample cupboard space, and a new laminate countertop (2026). A convenient 2-piece powder room completes the main level, while the bright enclosed front entrance adds a pleasant and practical entry space. Upstairs, the spacious primary bedroom features a walk-in closet and private ensuite. Two additional well-sized bedrooms and a 3-piece main bathroom provide plenty of space for family, guests, or a home office. The finished basement adds valuable living space with a family room featuring new laminate flooring (2025), along with a finished laundry and storage area with a rough-in for a future bathroom. Outside, the fenced backyard features a 10' x 12' deck and attractive landscaping, providing a great space to enjoy the outdoors. An interlock walkway extends from the front of the property alongside the driveway to the front entrance. The single-car garage and driveway provide parking for up to three vehicles. Additional updates include new windows and doors (2025) and a new insulated garage door (2025). Conveniently located close to schools, shopping, restaurants, transit, and all major amenities, this well-cared-for home offers a great combination of comfort, updates, and location.

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

Closing Costs

Mortgage Amount
$543,999
Land Transfer Taxes$10,075
Legal Fees (Est.)
$
Total cash required for closing$147,575

Total Monthly Obligation

$3,535/mo
Mortgage $2,743
Monthly Loss $2,813
Principal$722
Interest$2,021
Property Tax$417
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.2%24
10-Year IRR
9.2%
Returns Index
13.3/ 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
$31,668/yr
NOI
$19,002/yr
Net Cash Flow
-$1,159/mo
Cash Margin
-43.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
23.1/ 100

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

Comparables

Properties near 4645 Ogilvie Walk Crescent

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.