86 Fourth Avenue, Arnprior

$499,900
86 Fourth Avenue

$499,900

New
24d
Att/Row/TownhouseBungalow

86 Fourth Avenue, Arnprior

Total Monthly Obligation $2,717

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
24d
Score
21
Yield
5.7%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13841642
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-37.4 × 100.07 ft
Listed on site-Sep 29, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Taxes-$3,910 (2026)
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-To Be Arranged
Neighbourhood-550 - Arnprior
Title-Residential Freehold

No agent assigned

This bright and well-appointed end unit bungalow townhome offers a rare combination of comfort and functionality, with only three units in the row for added privacy. The open concept layout seamlessly connects the living, dining, and kitchen areas, all finished with hardwood flooring and enhanced by pot lighting throughout. The living room is anchored by a striking stone-faced gas fireplace, while the dining area provides direct access to the backyard through patio doors. The kitchen is both practical and inviting, featuring ample cabinetry, a full appliance package, and a central island with a double sink and breakfast bar. The primary bedroom includes a walk-in closet and a private 3pc ensuite with a standing shower, while the second bedroom, positioned at the front of the home, is filled with natural light from its charming bay window. Hardwood flooring continues through both bedrooms, and a main bathroom and conveniently located stacked laundry complete the main level. The unfinished basement offers excellent utility and storage space with potential for future customization. Outside, the property features a spacious yard, a single-car garage with inside entry, and parking for two additional vehicles in the driveway. Ideally situated in Arnprior, this home is close to parks, Ottawa River beaches, scenic walking paths, local dining, and offers easy access to Highway 417.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,717/mo
Mortgage $2,016
Monthly Loss $2,187
Principal$531
Interest$1,486
Property Tax$326
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.5%2
5-Year IRR
10.6%39
10-Year IRR
11.1%
Returns Index
20.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$28,440/yr
NOI
$17,186/yr
Net Cash Flow
-$584/mo
Cash Margin
-24.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
29.7/ 100

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

Comparables

Properties near 86 Fourth 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.