Lot 3613, Manor Park - Cardinal Glen and Area

$512,381
Lot 3613

$512,381

New
18d
Att/Row/Townhouse3-Storey

Lot 3613, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $2,442

Beds
2
Baths
2
Park
1
Sqft
1500-2000
DOM
18d
Score
28
Yield
6.4%
Cash on Cash
6.3%
Cap Rate
5.9%
5Y IRR
20.6%
10Y IRR
18.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13862768
Beds-2
Bathrooms-2
Size-1500-2000 sqft
Lot Size-21 × 52.26 ft
Listed on site-Oct 5, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Freehold

No agent assigned

Be the first to live in Mattamy's Tendril, a beautifully designed 2-bedroom, 2-bathroom freehold townhome offering modern living in the Wateridge Village community in Ottawa. This beautifully designed 3-storey home features 9' ceilings on both the ground and second floors, creating a bright and spacious feel throughout. The ground level welcomes you with a foyer, convenient closet space, direct garage access, a versatile den, and luxury vinyl plank (LVP) flooring. The second floor is designed for everyday living and entertaining, featuring an open-concept great room, dining area, and modern kitchen complete with quartz countertops, a stylish ceramic backsplash, and a convenient breakfast bar, perfect for casual dining or morning coffee. Direct access from the kitchen leads to a private balcony, providing the perfect spot to relax and enjoy the outdoors. Luxury vinyl plank flooring continues throughout this level, complemented by the impressive 9' ceilings. Upstairs, you'll find two comfortable bedrooms, including a spacious primary bedroom with a walk-in closet. The second bedroom features direct access to the upper-level balcony, providing an additional private outdoor space. A full bathroom and convenient laundry area complete the upper level. Located in Ottawa's vibrant and growing Wateridge Village community, this brand new home offers an exciting opportunity to enjoy contemporary living in a thoughtfully planned neighbourhood with convenient access to shopping, recreation, parks, amenities, and more. Don't miss the opportunity to make this beautiful new home your own!

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

Closing Costs

Mortgage Amount
$421,382($11,477 CMHC)
Land Transfer Taxes$6,723
Legal Fees (Est.)
$
Total cash required for closing$110,699

Total Monthly Obligation

$2,500/mo
Mortgage $2,125
Monthly Loss $1,941
Principal$559
Interest$1,566
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
-0.3%7
5-Year IRR
14.3%66
10-Year IRR
14.6%
Returns Index
36.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$32,940/yr
NOI
$25,146/yr
Net Cash Flow
-$29/mo
Cash Margin
-1.1%4
Cash Flow Index
3.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9926
LTV Ratio
82.2%14
Vacancy Buffer
3.8 mo65
Risk Index
35.0/ 100

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

Comparables

Properties near Lot 3613

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.