105 Eric Maloney Way, Blossom Park - Airport and Area

$634,000
105 Eric Maloney Way

$634,000

New
22d
Att/Row/Townhouse2-Storey

105 Eric Maloney Way, Blossom Park - Airport and Area

Total Monthly Obligation $3,326

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
22d
Score
19
Yield
5.1%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.4%
10Y IRR
12.9%
Property Type-Att/Row/Townhouse
MLS® Number-X13855180
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.01 × 93.14 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,718 (2025)
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL STAR REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90
Neighbourhood-2605 - Blossom Park/Kemp Park/Findlay Creek
Title-Residential Freehold

No agent assigned

Findlay Creek, A Family-Orientated Community, Welcomes You To An Exquisite 2125 SqFt. Townhome With 3 Beds + 3 Baths. The Location Of This Property Speaks For Itself - Nested In A Neighbourhood That Is Steps Away From Parks And Schools And Minutes Away From Commercial Retailers And The Ottawa International Airport. The Main Level Features An Open-Concept Layout With 9Ft Ceilings Couples With An Abundance Of Windows In The Back Of The Home And A Cozy Gas Fireplace. There Is Hardwood Flooring Throughout The Main Level. Living Space And Quartz Countertops In The Open Kitchen. The Lower Level Is Complete With A Family Room.

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

Closing Costs

Mortgage Amount
$507,200
Land Transfer Taxes$9,155
Legal Fees (Est.)
$
Total cash required for closing$137,455

Total Monthly Obligation

$3,326/mo
Mortgage $2,557
Monthly Loss $2,653
Principal$673
Interest$1,884
Property Tax$393
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.2/ 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
$32,544/yr
NOI
$20,072/yr
Net Cash Flow
-$885/mo
Cash Margin
-32.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.8/ 100

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

Comparables

Properties near 105 Eric Maloney Way

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.