50 Barnstone Drive 7, Barrhaven

$364,900
50 Barnstone Drive 7

$364,900

New
9d
Condo ApartmentApartment

50 Barnstone Drive 7, Barrhaven

Total Monthly Obligation $2,311

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
9d
Score
24
Yield
7.4%
Cash on Cash
1.7%
Cap Rate
4.9%
5Y IRR
16.9%
10Y IRR
15.7%
Property Type-Condo Apartment
MLS® Number-X14032798
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,817 (2025)
Maintenance-$404/mo
Locker-None
Parking-1 - Surface
Basement-None
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick Front, Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-7710 - Barrhaven East
Title-Residential Condo & Other

No agent assigned

A rare three-bedroom, single-level condo overlooking peaceful parkland. Bright, spotless and well cared for, it's ready to move into.Large windows fill the open living and dining area with daylight. The kitchen offers rich cabinetry, ample counter and storage space, stainless steel appliances and a large breakfast bar for casual meals and entertaining.Step out to the covered private balcony for elevated, green views and added privacy.Three well-sized bedrooms adapt easily as guest rooms, a home office or hobby space. Contemporary flooring and an owned hot water tank complete the package.More space, with all the ease of condo living.

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

Closing Costs

Mortgage Amount
$291,920
Land Transfer Taxes$3,949
Legal Fees (Est.)
$
Total cash required for closing$78,429

Total Monthly Obligation

$2,311/mo
Mortgage $1,472
Monthly Loss $1,923
Principal$387
Interest$1,085
Property Tax$235
Condo Fees$404
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.2%3
5-Year IRR
12.5%54
10-Year IRR
12.8%
Returns Index
27.9/ 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
$27,108/yr
NOI
$14,332/yr
Net Cash Flow
-$278/mo
Cash Margin
-12.3%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8115
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
34.7/ 100

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

Comparables

Properties near 50 Barnstone Drive 7

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.