TBD Moses Tennisco Street, Manor Park - Cardinal Glen and Area

$795,566
TBD Moses Tennisco Street

$795,566

New
17d
Att/Row/Townhouse2-Storey

TBD Moses Tennisco Street, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $3,584

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
17d
Score
20
Yield
5.0%
Cash on Cash
0.2%
Cap Rate
4.6%
5Y IRR
15.8%
10Y IRR
14.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13869830
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20 × 114.83 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Hardboard
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Other
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Freehold

No agent assigned

Welcome to The Aero, Elevation B, an exceptional new build townhome by Glenview Homes in Wateridge Village at Rockcliffe. Offering 2,196 sq. ft. of beautifully designed living space, this home combines architectural refinement, exceptional specifications and the flexibility to create a home uniquely yours. Elevation B makes a striking first impression with its distinctive architectural design, dramatic central entrance, oversized front windows and clean contemporary lines. The thoughtfully designed interior features 3 bedrooms plus a loft. A spacious foyer with dual closets and generous walk-in pantry provide exceptional functionality, while the primary suite offers a private retreat with walk-in closet, ensuite and soaker tub. A standout feature is the 9-FOOT SMOOTH CEILINGS ON THE GROUND, SECOND & BASEMENT LEVELS, creating an exceptional sense of space, volume and openness throughout all three floors. Additional included features include a finished basement rec room, quartz countertops throughout, hardwood flooring on the ground floor, 200 amp electrical service, EV charging rough-in, garage door opener, pot light package and forced-air high-efficiency gas furnace. Offered as a blank canvas, buyers can personalize finishes, colours, materials and design selections through Glenview's Design Studio. Designer options include an optional ground-floor plan, electric fireplace and finished basement bathroom. Pricing for designer options is additional. Includes a $20,000 Design Studio Bonus. Located in Wateridge Village at Rockcliffe, close to parks, pathways, green space, transit, shopping, dining and the Ottawa River, and just minutes from downtown Ottawa and sought-after Rockcliffe. An exceptional opportunity to build a highly personalized home with premium specifications in one of Ottawa's most exciting new communities. Thoughtfully designed for modern living, with quality finishes and exceptional flexibility throughout.

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

Closing Costs

Mortgage Amount
$654,274($17,821 CMHC)
Land Transfer Taxes$12,386
Legal Fees (Est.)
$
Total cash required for closing$172,999

Total Monthly Obligation

$3,674/mo
Mortgage $3,299
Monthly Loss $2,806
Principal$868
Interest$2,431
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-5.0%2
5-Year IRR
10.5%39
10-Year IRR
11.5%
Returns Index
21.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$39,576/yr
NOI
$31,118/yr
Net Cash Flow
-$706/mo
Cash Margin
-21.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7914
LTV Ratio
82.2%14
Vacancy Buffer
2.6 mo42
Risk Index
23.1/ 100

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

Comparables

Properties near TBD Moses Tennisco Street

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.