162 Dan Street, Arnprior

$749,900
162 Dan Street

$749,900

New
15d
DetachedBungalow

162 Dan Street, Arnprior

Total Monthly Obligation $3,886

Beds
3
Baths
3
Park
4
Sqft
1500-2000
DOM
15d
Score
18
Yield
4.7%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X13878548
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-57.31 × 96.6 ft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,837.44 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-550 - Arnprior
Title-Residential Freehold

No agent assigned

Welcome to 162 Dan Street! Located in a sought after location of Arnprior, this custom built bungalow is within walking distance of downtown Arnprior and beautiful Gillies Grove! Sunfilled open concept main floor with gleaming hardwood floors. The great room combines formal living and dining rooms with vaulted ceilings and a warm gas fireplace. A large picture window fills the living room with natural light while patio doors off the dining room lead to a charming 3 season sunroom....the perfect place to relax and unwind. Enjoy family and friends as they gather around the kitchen island. This inviting kitchen boasts custom features and includes all appliances. Spacious primary bedroom with ensuite bath with a large jet tub. Bedrooms 2 & 3 on the main floor are a good size with ample closet space. A tastefully decorated 3 piece bath serves family and guests. Fully finished basement offers a large recreation room with oversized windows, 3 piece bath and plenty of storage space! Upgrades include: furnace (2026) 2 new bathroom vanities (2026) and a new rental hot water tank (2026). 200 amp panel. Small town living at it's best.....enjoy many amenities within walking distance.....shops, great restaurants, museum, library, movie theatre, bowling alley and the highly accredited Arnprior Regional Health Hospital. Children walk easily to 3 schools and Robert Simpson Park which offers a splash pad on the shores of the Ottawa River.This low maintenance home with a smaller yard is ideal for seniors and busy families alike. An easy 30 minute commute to Kanata and just 45 minutes to downtown Ottawa. Come and see this wonderful home offering comfort, style and functionality!

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,886/mo
Mortgage $3,025
Monthly Loss $3,090
Principal$796
Interest$2,229
Property Tax$486
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.2%1
5-Year IRR
8.4%25
10-Year IRR
9.3%
Returns Index
13.9/ 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
$35,280/yr
NOI
$21,415/yr
Net Cash Flow
-$1,240/mo
Cash Margin
-42.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.597
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
21.5/ 100

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

Comparables

Properties near 162 Dan 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.