321 Mona Avenue, Vanier and Kingsview Park

$724,900
321 Mona Avenue

$724,900

New
25d
Duplex2-Storey

321 Mona Avenue, Vanier and Kingsview Park

Total Monthly Obligation $3,616

HausQ Valuation Report
Beds
4
Baths
2
Park
4
Sqft
1500-2000
DOM
25d
Score
18
Yield
4.3%
Cash on Cash
-5.3%
Cap Rate
3.4%
5Y IRR
11.4%
10Y IRR
11.3%
Property Type-Duplex
MLS® Number-X13839904
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-40.8 × 100 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Duplex
Taxes-$3,804 (2026)
Parking-5 - Detached
Basement-Full, Partially Finished
Heating-Heat Pump (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Wall Unit(s)
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Rolled, Flat
Foundation-Concrete Block
Sewer-Sewer
Possession-Flex
Neighbourhood-3404 - Vanier
Title-Residential Freehold

No agent assigned

Welcome to 321 Mona Avenue! Invest with confidence in this well maintained and smartly renovated duplex, with partially complete basement in-law suite. Owner occupancy and constant attention to improvements apparent throughout. Main floor unit features recent kitchen, flooring, and bathroom updates, a versatile two+office or three bedroom layout, newer windows, and ductless mini split heat pump. Upper unit features a bright two bedroom layout with updated windows and mini split, full kitchen, and combo laundry. Two turn key apartments, easily rentable or comfortable for a multi-gen family or owner occupancy with supplemental income and potential third unit. Ample parking, tidy yard space, and large detached garage make this an easy choice for a variety of living situations. The location is also quiet, with minimal through traffic, nice neighbours, and in close proximity to a wide variety of amenities. Book your viewing today!

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

Closing Costs

Mortgage Amount
$579,920
Land Transfer Taxes$10,973
Legal Fees (Est.)
$
Total cash required for closing$157,453

Total Monthly Obligation

$3,616/mo
Mortgage $2,924
Monthly Loss $2,847
Principal$769
Interest$2,155
Property Tax$317
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
7.9%22
10-Year IRR
8.9%
Returns Index
12.5/ 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
$31,140/yr
NOI
$19,722/yr
Net Cash Flow
-$1,281/mo
Cash Margin
-49.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
22.6/ 100

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

Comparables

Properties near 321 Mona Avenue

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.