229 Marjan Crescent, Barrhaven

$1,125,000
229 Marjan Crescent

$1,125,000

New
22d
Detached2-Storey

229 Marjan Crescent, Barrhaven

Total Monthly Obligation $5,499

Beds
5
Baths
4
Park
2
Sqft
2500-3000
DOM
22d
Score
15
Yield
3.4%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Detached
MLS® Number-X13848762
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-49.1 × 134.5 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,034 (2026)
Parking-4 - Attached
Basement-Walk-Out, Full, Finished with Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick Front
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEX
Neighbourhood-7707 - Barrhaven - Hearts Desire
Title-Residential Freehold

No agent assigned

OPEN HOUSE FRIDAY 5-7PM! This a very RARE offering, an extremely well-maintained home with NO direct rear neighbour, SOUTHERN exposure, FULL brick front & WALK out lower level! The lot is 134 feet deep with a beautiful mature tree line in the backyard that allows for not only a stunning aesthetic but also ultimate privacy. This classic "Forest Hill" model offers formal spaces with crown molding. Freshly painted throughout! The kitchen has had a pretty upgrade offering cream " vintage" shaker style cabinets, quartz countertops PLUS a brand-new fridge & dishwasher. Access from the breakfast area to the 250 SF deck that has amazing views & stairs to the backyard & a BBG gas line. The large family room is perfect place for the entire family to relax in front of the gas fireplace! GREAT size main floor office. There are coffered ceilings in the primary, a huge walk-in closet PLUS an improved ensuite with tub that has been gently used & brand-new free-standing shower! The 3 additional bedrooms are all good sizes. All bathrooms offer quartz countertop. A FULLY finished WALKOUT lower level awaits that offers a kitchenette, LARGE rec room, LEGAL 5th bedroom w HUGE walk in, a FULL bath & luxury high end waterproof laminate flooring- a comfortable space for an in-law! The patio door & daylight windows allow for the same level of brightness as the main floor- no basement feels here! There is a covered area through the patio doors that has beautiful potential. Lots of storage & a workshop! SUPER quiet street & incredible long-time neighbours! A perfect place to call home!

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

Closing Costs

Mortgage Amount
$900,000
Land Transfer Taxes$18,975
Legal Fees (Est.)
$
Total cash required for closing$245,475

Total Monthly Obligation

$5,499/mo
Mortgage $4,538
Monthly Loss $4,305
Principal$1,194
Interest$3,344
Property Tax$586
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.1%12
Cash-on-Cash
-12.9%0
5-Year IRR
5.5%12
10-Year IRR
7.1%
Returns Index
7.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$38,700/yr
NOI
$23,296/yr
Net Cash Flow
-$2,597/mo
Cash Margin
-80.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.434
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.3/ 100

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

Comparables

Properties near 229 Marjan 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.