5 Rudd Lane, Arnprior

$492,832
5 Rudd Lane

$492,832

New
15d
Att/Row/TownhouseBungalow

5 Rudd Lane, Arnprior

Total Monthly Obligation $2,363

HausQ Valuation Report
Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
15d
Score
23
Yield
5.7%
Cash on Cash
3.1%
Cap Rate
5.2%
5Y IRR
18.0%
10Y IRR
16.6%
Property Type-Att/Row/Townhouse
MLS® Number-X13880180
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Listed on site-Oct 8, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-New construction unit - approximately 12 months from firm purchase date
Neighbourhood-550 - Arnprior
Title-Residential Freehold

No agent assigned

Welcome to the Nina Model by eQ Homes in the growing community of Marshall's Bay - a beautifully designed bungalow townhouse offering the perfect blend of comfort, style, and low-maintenance living. From the charming covered front porch to the thoughtfully planned interior layout, this home is designed to impress. Step inside to discover a bright, open-concept living space highlighted by an oversized kitchen island, ideal for entertaining, meal prep, and everyday gathering. The convenient mudroom and laundry area add functionality and organization to daily living. The spacious primary suite provides a relaxing retreat complete with a generous walk-in closet, while the large secondary bedroom offers flexibility for guests, family, or a home office. Designed with both practicality and modern living in mind, the Nina Model delivers effortless bungalow living in one of Arnprior's most exciting new communities. Current incentive is $20,000 Design Studio Credit (Subject to change). Current pricing reflects post rebate amount.

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

Closing Costs

Mortgage Amount
$405,305($11,039 CMHC)
Land Transfer Taxes$6,332
Legal Fees (Est.)
$
Total cash required for closing$106,398

Total Monthly Obligation

$2,419/mo
Mortgage $2,044
Monthly Loss $1,881
Principal$538
Interest$1,506
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.4%3
5-Year IRR
11.8%48
10-Year IRR
12.6%
Returns Index
26.5/ 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
$28,200/yr
NOI
$20,880/yr
Net Cash Flow
-$304/mo
Cash Margin
-12.9%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8517
LTV Ratio
82.2%14
Vacancy Buffer
3.9 mo68
Risk Index
32.9/ 100

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

Comparables

Properties near 5 Rudd Lane

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.