1057 Green Jacket Crescent, Greely - Metcalfe - Osgoode - Vernon and Area

$2,689,000
1057 Green Jacket Crescent

$2,689,000

New
24d
Detached2-Storey

1057 Green Jacket Crescent, Greely - Metcalfe - Osgoode - Vernon and Area

Total Monthly Obligation $12,279

Beds
5
Baths
5
Park
6
Sqft
5000 +
DOM
24d
Score
14
Yield
3.0%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-X13840300
Beds-5
Bathrooms-5
Size-5000 + sqft
Lot Size-281.79 × 304.71 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$12,688 (2026)
Parking-10 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-TBD
Neighbourhood-1601 - Greely
Title-Residential Freehold

No agent assigned

Welcome to this extraordinary custom-built luxury estate in the prestigious Emerald Links Golf Course community, known for its peaceful surroundings, friendly neighbourhood and welcoming atmosphere. Set on a private 2-acre lot backing onto a greenbelt and walking path with no home directly behind, this exceptional 5-bedroom, 5-bathroom residence offers luxury, privacy and exceptional indoor-outdoor living, with upgrades throughout. The beautifully appointed interior features oak hardwood flooring, expansive triple-glazed windows, glass railings throughout and a stunning custom staircase with a glass wall overlooking the living room. The spacious layout includes a living room, family room, dining room, dedicated office and sunroom with bi-fold doors that open completely, seamlessly expanding the entertaining space. Two fully equipped kitchens, including a gourmet entertaining kitchen and separate prep kitchen, offer exceptional functionality, while two laundry rooms provide everyday convenience. The luxurious primary retreat features a 5-piece ensuite with heated floors, two custom walk-in closets, a striking fluted feature wall, refrigerator space and an additional room ideal for an office or yoga studio. A private glass-railed balcony overlooks the greenbelt. Three additional bedrooms each offer custom cabinetry, walk-in closets and their own 3-piece bathrooms. A main-floor in-law suite features a luxurious 5-piece bathroom with heated floors. Enjoy outdoor living with a covered deck, open deck, expansive interlocked patio and fire-pit area, perfect for entertaining and relaxing. The spacious 4-car garage offers ample room for vehicles and storage. The basement features completed framing and a separate entrance, offering incredible potential to customize and finish for additional living space, a recreation area, home office or guest suite. An exceptional opportunity to enjoy luxury estate living in one of Emerald Links' most desirable settings.

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

Closing Costs

Mortgage Amount
$2,151,200
Land Transfer Taxes$53,700
Legal Fees (Est.)
$
Total cash required for closing$593,000

Total Monthly Obligation

$12,279/mo
Mortgage $10,847
Monthly Loss $9,425
Principal$2,854
Interest$7,992
Property Tax$1,057
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.4%12
10-Year IRR
7.0%
Returns Index
7.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$81,000/yr
NOI
$55,712/yr
Net Cash Flow
-$6,204/mo
Cash Margin
-91.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
0.8 mo15
Risk Index
12.1/ 100

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

Comparables

Properties near 1057 Green Jacket 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.