2632 WATERMUSIC BAY Crescent, Barrhaven

$899,900
2632 WATERMUSIC BAY Crescent

$899,900

New
14d
Detached2-Storey

2632 WATERMUSIC BAY Crescent, Barrhaven

Total Monthly Obligation $4,536

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
14d
Score
17
Yield
4.3%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-X13884884
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-42.98 × 82.02 ft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,373.3 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete, Concrete
Sewer-Sewer
Possession-Immedatiate/Flexible
Neighbourhood-7711 - Barrhaven - Half Moon Bay
Title-Residential Freehold

No agent assigned

2632 Watermusic Bay sits on a quiet crescent in Half Moon Bay, five minutes from the Minto Recreation Complex and walking distance to two elementary schools, Regatta Park and the Jock River trails. Built in 2009 by Mattamy (Model: Summercliffe) and held by one family since, it offers 2,610 square feet above grade - more space than almost anything else in Barrhaven at this price. The arched foyer opens two ways: into a front family room with a bay window, and past it into a dining room, both in hardwood. The back of the house is one connected space - a 13'2" by 15'7" kitchen with a centre island, full tile backsplash and stainless appliances, a breakfast nook with patio doors to the 18' by 16' patio, and a living room with a working gas fireplace. A powder room and interior access to the two-car garage complete the main level. Upstairs are four bedrooms and two full bathrooms. The primary, 17'7" by 14'0", has corner windows, a walk-in closet and a four-piece ensuite with a soaker tub and a separate glass shower. Two of the secondary bedrooms sit under vaulted ceilings with arched feature windows. A laundry room with a window and a covered balcony over the front porch round out the level. The full-height basement is unfinished, dry, and roughed in for a bathroom - a rec room, a gym or a fifth bedroom on the next owner's schedule and to their taste. Outside: a double-wide driveway that parks four, a covered front porch, and a private rear yard with mature cedar hedging on both sides, established beds and fresh interlock. Air conditioning replaced 2020. Roof, windows and furnace original to 2009 with no leaks or failures. 2026 taxes $6,373.30. Measured floor plans for all three levels, twelve months of utility figures and the inclusions list are available on request. Some photographs are virtually staged. 24-hour irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,536/mo
Mortgage $3,630
Monthly Loss $3,581
Principal$955
Interest$2,675
Property Tax$531
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$38,604/yr
NOI
$23,870/yr
Net Cash Flow
-$1,641/mo
Cash Margin
-51.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.1/ 100

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

Comparables

Properties near 2632 WATERMUSIC BAY Crescent

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.