4268 Armitage Avenue, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

$609,000
4268 Armitage Avenue

$609,000

New
25d
DetachedBungalow

4268 Armitage Avenue, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

Total Monthly Obligation $3,140

Beds
2
Baths
1
Park
3
Sqft
700-1100
DOM
25d
Score
16
Yield
3.3%
Cash on Cash
-10.2%
Cap Rate
2.4%
5Y IRR
7.6%
10Y IRR
8.4%
Property Type-Detached
MLS® Number-X13845916
Beds-2
Bathrooms-1
Size-700-1100 sqft
Lot Size-70 × 160 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Taxes-$3,707 (2026)
Parking-4 - Attached
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-None
Laundry-No
Fireplace-Propane
Pool-None
Facing-West
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Not Applicable
Sewer-Septic
Possession-Immediate
Neighbourhood-9304 - Dunrobin Shores
Title-Residential Freehold

No agent assigned

Waterfront living without the commute! Discover this move-in-ready, 4-season oasis on a pristine sandy beach of the Ottawa River. Located at the end of a tranquil dead-end street, this property proves you don't have to sacrifice city convenience for the cottage lifestyle. Just 20 mins from Kanata's Tech Park with spectacular panoramic water views.Whether seeking a turnkey retreat or a premium lot to build your dream home among the area's luxury new builds, this property delivers.The cottage is meticulously engineered for modern efficiency. It features 4-inch insulation beneath the entire floor. The exterior walls on both the water and road sides were completely rebuilt with superior insulation, new windows, and a sliding glass door to frame breathtaking river views. Step inside to a bright layout finished with hardwood and ceramic flooring. Enjoy a completely new kitchen with modern appliances (fridge, electric stove, microwave), a beautifully renovated full bathroom with a shower stall, and the cozy warmth of a new full propane gas fireplace.Entertain on the massive, newly constructed 40'x10' cedar deck featuring sleek white metal handrails, complemented by a second 10'x20' deck overlooking the water. A fully insulated attached garage provides excellent storage for cottage toys, complete with a newly built rear mudroom to keep the main house spotless.Extensive upgrades ensure peace of mind: new electrical panel, new hot water tank, water treatment system (water pumped from the river), and a roof replaced approx 10 yrs ago (septic approx 20 yrs). Outside, enjoy freshly landscaped grounds, a compacted gravel driveway, a custom wooden side path, a new 10'x10' storage shed, and a custom 8'x4'x4' wooden garbage box.Don't miss this rare opportunity to own a piece of Ottawa River waterfront paradise!

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

Closing Costs

Mortgage Amount
$487,200
Land Transfer Taxes$8,655
Legal Fees (Est.)
$
Total cash required for closing$131,955

Total Monthly Obligation

$3,140/mo
Mortgage $2,457
Monthly Loss $2,494
Principal$646
Interest$1,810
Property Tax$309
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.8%0
5-Year IRR
4.1%9
10-Year IRR
6.1%
Returns Index
5.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$20,400/yr
NOI
$10,153/yr
Net Cash Flow
-$1,610/mo
Cash Margin
-94.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.343
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
24.3/ 100

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

Comparables

Properties near 4268 Armitage 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.