76 Big Dipper Street, Blossom Park - Airport and Area

$929,990
76 Big Dipper Street

$929,990

New
23d
Detached2-Storey

76 Big Dipper Street, Blossom Park - Airport and Area

Total Monthly Obligation $4,632

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
23d
Score
18
Yield
4.7%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-X13844804
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-37.85 × 99.97 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,071 (2025)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Stone, Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Welcome to this stunning double car garage detached home located in one of Ottawa's most prestigious communities, Riverside South. Step inside through the wide, inviting foyer featuring a double door closet, convenient powder room and direct access to the attached garage. The open concept main level boasts elegant hardwood flooring, a spacious living and dining area, with a stunning half wall with two-way gas fireplace that connects to the cozy family room. The gourmet chefs kitchen is a showstopper, showcasing quartz countertops, stainless steel appliances, a walk in pantry, and premium cabinetry with ample storage. Upstairs, you will find a bright loft, a rare feature, ideal for a home office, study, or relaxation space. The primary suite impresses with its large walk in closet and a luxurious five piece ensuite, while three additional generous bedrooms, a full bathroom, and a convenient laundry room complete the second level. The fully finished basement offers a spacious recreation area perfect for entertaining, a gym, or additional family living. The backyard is fully fenced with PVC fencing, providing privacy and low maintenance for outdoor enjoyment. Enjoy easy access to top rated schools, parks, scenic walking trails, shopping, public transit, and the upcoming LRT expansion, making this a fantastic place to call home.

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

Closing Costs

Mortgage Amount
$743,992
Land Transfer Taxes$15,075
Legal Fees (Est.)
$
Total cash required for closing$202,573

Total Monthly Obligation

$4,632/mo
Mortgage $3,751
Monthly Loss $3,645
Principal$987
Interest$2,764
Property Tax$506
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.1/ 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
$43,536/yr
NOI
$28,611/yr
Net Cash Flow
-$1,367/mo
Cash Margin
-37.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
19.5/ 100

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

Comparables

Properties near 76 Big Dipper Street

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.