160 Avro Circle, Manor Park - Cardinal Glen and Area

$874,900
160 Avro Circle

$874,900

New
17d
Semi-Detached 2-Storey

160 Avro Circle, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $4,580

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
17d
Score
18
Yield
5.0%
Cash on Cash
-4.1%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Semi-Detached
MLS® Number-X13868982
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-24.61 × 98.43 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$8,116.13 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER RHODES & COMPANY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Metal/Steel Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-December 2026
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Freehold

No agent assigned

Welcome to Wateridge Village! An incredible opportunity to buy into the established section of a new neighbourhood, close to everything and with a family friendly feel. Tucked away on quiet Avro Circle, one of the preeminent streets at the edge of Waterridge Village. A stunning Uniform built semi detached 3 bedroom, 2.5 bathroom "Deloro" model. This sought after model offers 2500 sq ft + fully finished basement steps from the park and features many upgrades! Light filled open concept main level with gas fireplace in the combination living/dining room. Gourmet kitchen includes stone countertops with extended centre island/eating area, pantry featuring slide out shelves, gas range and tiled backsplash. Upper level features spacious primary suite with walk in closet. 5 piece luxury ensuite with double vanity, granite countertops, backsplash, enclosed walk-in shower and soaker tub. Two additional bedrooms with walk-in closets. 4 piece full bathroom with granite countertops and backsplash. Convenient 2nd floor laundry with cabinetry storage. Additional luxury features include oak hardwood flooring and staircases, upgraded Moen bathroom fixtures and pot lights throughout all levels of the home. The finished basement offers large egress window allowing lots of light. Additional storage in the basement with rough-in for future bathroom. Fully fenced rear yard. Attached garage with inside entry. Well located community within a few minutes walk to Montfort Hospital, close to shopping and amenities. Great access to nature just a short stroll to the Ottawa River & greenspace/walking trails.

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

Closing Costs

Mortgage Amount
$699,920
Land Transfer Taxes$13,973
Legal Fees (Est.)
$
Total cash required for closing$190,453

Total Monthly Obligation

$4,580/mo
Mortgage $3,529
Monthly Loss $3,652
Principal$929
Interest$2,600
Property Tax$676
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$43,320/yr
NOI
$26,372/yr
Net Cash Flow
-$1,331/mo
Cash Margin
-36.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.5/ 100

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

Comparables

Properties near 160 Avro Circle

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.