181 Tartan Drive, Barrhaven

$499,900
181 Tartan Drive

$499,900

New
15d
Att/Row/Townhouse2-Storey

181 Tartan Drive, Barrhaven

Total Monthly Obligation $2,711

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
15d
Score
23
Yield
6.3%
Cash on Cash
2.0%
Cap Rate
5.0%
5Y IRR
17.2%
10Y IRR
15.9%
Property Type-Att/Row/Townhouse
MLS® Number-X13877326
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.18 × 113.19 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,829 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Rec Room
Pool-None
Facing-South
Exterior-Vinyl Siding
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-7704 - Barrhaven - Heritage Park
Title-Residential Freehold

No agent assigned

Here is the opportunity you have been waiting for! A spacious freehold townhouse priced ready for your designer touches and improvements. The spacious main floor offers living and dining room plus eat-in kitchen as well as 2 piece bath. The upper level features a full bath, generous sized bedrooms including primary with full ensuite and walkin closet. The lower level is thoughtfully designed with windows open to the main floor and includes a wood burning fireplace plus laundry room and loads of storage. Bonus two car (at least) driveway and no direct neighbours to stare at from the south facing rear yard. Property being sold under Power of Sale by mortgagee and is sold As Is.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,711/mo
Mortgage $2,016
Monthly Loss $2,180
Principal$531
Interest$1,486
Property Tax$319
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-4.0%3
5-Year IRR
12.5%54
10-Year IRR
12.6%
Returns Index
28.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$31,368/yr
NOI
$19,902/yr
Net Cash Flow
-$358/mo
Cash Margin
-13.7%0
Cash Flow Index
0.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8215
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
31.3/ 100

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

Comparables

Properties near 181 Tartan Drive

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.