2162 Rushton Road, McKellar Heights - Glabar Park and Area

$679,000
2162 Rushton Road

$679,000

Price Change
18d
DetachedBungalow

2162 Rushton Road, McKellar Heights - Glabar Park and Area

Total Monthly Obligation $3,519

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
18d
Score
21
Yield
5.5%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Detached
MLS® Number-X13863272
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-50 × 100 ft
Listed on site-Oct 5, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,859 (2026)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX DELTA REALTY TEAM
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Brick Front
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA/FLEX
Neighbourhood-5201 - McKellar Heights/Glabar Park
Title-Residential Freehold

No agent assigned

Exceptional curb appeal in the heart of McKellar Heights-Glabar Park! This beautifully maintained all-brick bungalow offers timeless charm, outstanding pride of ownership, and an unbeatable location just minutes from hospitals, shopping, schools, parks, public transit, major highways, and every everyday amenity. From the moment you arrive, you'll be captivated by the meticulously landscaped gardens, elegant flagstone walkways, and welcoming entrance. Inside, natural light fills the open-concept main level, showcasing gleaming hardwood floors and a warm, inviting layout designed for comfortable living and entertaining. The functional kitchen offers ample cabinetry, generous counter space, and a centre island overlooking the spacious dining and living areas, perfect for hosting family and friends. Down the hall, you'll find three generously sized bedrooms, all with hardwood flooring, a convenient linen closet, and a beautifully maintained 4-piece bathroom. The finished lower level provides exceptional versatility, featuring a spacious family room currently being used as a fourth bedroom, a recreation room ideal for hobbies or a home gym, Large 3pc bath along with a laundry area and abundant storage space. Step outside and discover a truly spectacular backyard retreat unlike anything else in the area. A stunning 50+ foot custom boardwalk winds through thoughtfully designed outdoor living spaces, leading to a lush, private oasis complete with a Tiki bar, mounted TV, amazing for the sports enthusiast, stone gardens, custom patios, and beautifully crafted walkways. Surrounded by mature landscaping and exceptional privacy, this one-of-a-kind backyard is a dream for gardeners, entertainers, and anyone seeking a peaceful escape all in the heart of the city. This is a rare opportunity to own a meticulously cared-for home in one of Ottawa's most sought-after neighborhoods, where exceptional outdoor living meets unmatched convenience.

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

Closing Costs

Mortgage Amount
$543,200
Land Transfer Taxes$10,055
Legal Fees (Est.)
$
Total cash required for closing$147,355

Total Monthly Obligation

$3,519/mo
Mortgage $2,739
Monthly Loss $2,798
Principal$721
Interest$2,018
Property Tax$405
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.9%2
5-Year IRR
11.0%42
10-Year IRR
11.4%
Returns Index
22.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$37,332/yr
NOI
$24,240/yr
Net Cash Flow
-$719/mo
Cash Margin
-23.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7411
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo44
Risk Index
24.7/ 100

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

Comparables

Properties near 2162 Rushton Road

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.