1086 Barwell Avenue, Britannia Heights - Queensway Terrace N and Area

$545,000
1086 Barwell Avenue

$545,000

New
15d
Semi-Detached 2-Storey

1086 Barwell Avenue, Britannia Heights - Queensway Terrace N and Area

Total Monthly Obligation $2,884

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
15d
Score
24
Yield
6.2%
Cash on Cash
2.4%
Cap Rate
5.1%
5Y IRR
17.5%
10Y IRR
16.2%
Property Type-Semi-Detached
MLS® Number-X13876802
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-28 × 107 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,727 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-6202 - Fairfield Heights
Title-Residential Freehold

No agent assigned

Welcome to this bright and beautifully well-kept family home, tucked away on a quiet street in a convenient west end location. The main level offers a warm and functional layout with hardwood flooring, an eat in kitchen and a dedicated dining area. Positioned at the back of the home, the spacious living room offers added privacy, plenty of natural light and beautiful sunset views. Upstairs, hardwood flooring continues throughout the bedrooms. The primary bedroom features a walk in closet and a newly renovated 3 piece ensuite completed in 2026. A full family bathroom completes the upper level. Downstairs, the newly renovated basement offers additional living space with plenty of flexibility for a family room, home office, gym or play area. Major updates include a furnace and tankless water heater installed in 2020, air conditioning in 2021, along with the new ensuite and renovated basement completed in 2026. Outside, enjoy a large deck and backyard with plenty of space for BBQs, entertaining and time with family and friends. Ideally located just minutes from Bayshore Shopping Centre, parks, playgrounds, a nearby splash pad, Britannia Beach and the Ottawa River pathways. With convenient access to public transit, Highway 417 and 416, this home offers a great combination of comfortable family living, outdoor space and everyday convenience.

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

Closing Costs

Mortgage Amount
$436,000
Land Transfer Taxes$7,375
Legal Fees (Est.)
$
Total cash required for closing$117,875

Total Monthly Obligation

$2,884/mo
Mortgage $2,198
Monthly Loss $2,305
Principal$579
Interest$1,620
Property Tax$311
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.4%3
5-Year IRR
13.0%57
10-Year IRR
13.0%
Returns Index
29.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$34,032/yr
NOI
$22,402/yr
Net Cash Flow
-$332/mo
Cash Margin
-11.7%0
Cash Flow Index
0.5/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo56
Risk Index
30.4/ 100

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

Comparables

Properties near 1086 Barwell Avenue

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.