105 Montauk Pvt, Mooneys Bay - Carleton Heights and Area

$729,000
105 Montauk Pvt

$729,000

New
17d
Att/Row/Townhouse2-Storey

105 Montauk Pvt, Mooneys Bay - Carleton Heights and Area

Total Monthly Obligation $3,819

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
17d
Score
19
Yield
5.3%
Cash on Cash
-2.0%
Cap Rate
4.2%
5Y IRR
14.0%
10Y IRR
13.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13866788
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-21.65 × 81.82 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$6,036 (2026)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-December 1 for vacant possession
Neighbourhood-4703 - Carleton Heights
Title-Residential Freehold

No agent assigned

Clean, quiet and green.Thats the oasis-like beauty of The Hamptons, Ontarios first LEED Platinum Townhome community. Nestled in a peaceful self-contained cul de sac in Ottawa's Carleton Heights Hogs Back neighbourhood, each approximately 2400 Sq. Ft. (including basement as per builder) townhome in the The Hamptons. The home offers multi-generational and flex work-at-home living options. Enjoy abundant waterfront recreational options along the NCC Trail a short distance away. If there are cyclists, joggers, hikers, paddlers or dog walkers in your family, the Hamptons is a short stroll from Hogs Back Bridge on the Rideau River, that in turn connects to the 150 kilometre NCC Trail System, site of the popular dragon boat and music festival, Mooney's Bay Beach and Park. Minutes away from Hogs Back Park, the Rideau Canal, Carleton University and easy access to city's core. This 3 bedroom / 4 bath with finished basement (could be an extra bedroom, large media room bedroom or office on lower level), townhome with partially fenced in yard & inside access to an attached garage. Ground floor has open concept living/dining/kitchen (w/ 4 appliances), hardwood floors and gas fireplace. Second floor offers large principal bedroom w/ 5pc ensuite & walk-in closet, two other good size bedrooms & full bath. Laundry is conveniently located on second floor. Lower Level has rec room with large above ground windows, full bath and storage area. Built with green technology. Pictures are from similar unit. measurements are approx. 24 hours on offers as Seller frequently out of town. Some photos staged and from similar unit. Virtual tour from similar unit. Floor plans of similar units in same development attached in photos. Also available for rent MLS X13844166. 24 hours on all offers as per form 244 and 224. Measurements are approx. Unit currently tenanted until the end of November 2026. 24 hours + for appointments. POTL fee is $150.00 monthly.

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

Closing Costs

Mortgage Amount
$583,200
Land Transfer Taxes$11,055
Legal Fees (Est.)
$
Total cash required for closing$158,355

Total Monthly Obligation

$3,819/mo
Mortgage $2,941
Monthly Loss $3,045
Principal$774
Interest$2,167
Property Tax$503
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.7/ 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
$38,964/yr
NOI
$24,532/yr
Net Cash Flow
-$896/mo
Cash Margin
-27.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.8/ 100

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

Comparables

Properties near 105 Montauk Pvt

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.