127 Waterbridge Drive, Barrhaven

$685,000
127 Waterbridge Drive

$685,000

New
23d
Semi-Detached 2-Storey

127 Waterbridge Drive, Barrhaven

Total Monthly Obligation $3,521

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
23d
Score
19
Yield
4.9%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Semi-Detached
MLS® Number-X13842340
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.32 × 98.56 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,592.28 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ICI SOURCE REAL ASSET SERVICES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-7710 - Barrhaven East
Title-Residential Freehold

No agent assigned

*Beautifully Upgraded 4-Bedroom Corner-Lot Home in Barrhaven!** Welcome to 127 Waterbridge Drive, a beautifully maintained, two-storey freehold semi-detached home offering approximately 2,200 sq. ft. of living space, including a fully finished basement. Built in 2004, this spacious home features 4 bedrooms,2.5 bathrooms, a large eat-in kitchen, and a comfortable living room with a cozy gas fireplace. The primary bedroom includes a walk-in closet and private ensuite. The finished basement offers a generous recreation area, ideal for a home theatre or family entertainment space, plus an exceptionally spacious storage room. Recent 2026 upgrades include fresh interior paint, 30 LED pot lights, modern light fixtures, and updated bathroom flooring. Additional improvements include replacement windows and doors (2021), updated upper-level flooring, and roof (2018). Enjoy the beautifully landscaped, fully fenced L-shaped backyard featuring a spacious concrete patio, custom-built solid wood gazebo, and storage shed. The property also features a double-wide concrete driveway, attached garage, and parking for 3 vehicles. Ideally located near two schools, Farley Mowat Public School and St. Andrew Catholic School, both approximately a 3-minute walk away. Close to parks, shopping, public transit, and major roads *For Additional Property Details Click The Brochure Icon Below*

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

Closing Costs

Mortgage Amount
$548,000
Land Transfer Taxes$10,175
Legal Fees (Est.)
$
Total cash required for closing$148,675

Total Monthly Obligation

$3,521/mo
Mortgage $2,763
Monthly Loss $2,794
Principal$727
Interest$2,036
Property Tax$383
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.1%29
10-Year IRR
9.9%
Returns Index
15.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$33,312/yr
NOI
$20,889/yr
Net Cash Flow
-$1,022/mo
Cash Margin
-36.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo45
Risk Index
23.5/ 100

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

Comparables

Properties near 127 Waterbridge Drive

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.