5 West Herrington Court, Crystal Bay - Rocky Point - Bayshore

$740,000
5 West Herrington Court

$740,000

New
8d
DetachedBungalow-Raised

5 West Herrington Court, Crystal Bay - Rocky Point - Bayshore

Total Monthly Obligation $3,860

Beds
4
Baths
2
Park
4
Sqft
700-1100
DOM
8d
Score
18
Yield
5.0%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-X14079922
Beds-4
Bathrooms-2
Size-700-1100 sqft
Lot Size-65.36 × 116.81 ft
Listed on site-Oct 15, 2026
Style-Bungalow-Raised
Building Type-Detached
Taxes-$6,000 (2026)
Parking-5 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE WALKER REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-7002 - Crystal Beach
Title-Residential Freehold

No agent assigned

Lovingly maintained by the same owners for over 54 years, this warm and inviting Crystal Beach home offers a rare opportunity to own a property that reflects true pride of ownership both inside and out. Situated in one of Ottawa's most desirable west-end neighbourhoods, this established family community is known for its mature trees, quiet streets, strong sense of community, and exceptional proximity to parks, recreation, and everyday amenities. Thoughtfully updated over the years, the home features spacious principal rooms, an updated kitchen with modern appliances, renovated bathrooms, and a well-designed kitchen addition that enhances functionality while filling the space with natural light. Extensive improvements provide comfort and peace of mind, including renovated bathrooms (2000), roof replacement (2008), new kitchen appliances (2009), updated air conditioner (2012), kitchen renovation (2018), bathroom updates with new countertops, sinks, and taps (2018), new furnace (2026), exterior masonry and caulking work (2021), and exterior painting (2021). Updated windows and doors further enhance the home's efficiency and appeal.The private setting creates an ideal environment for families, downsizers, or anyone looking to enjoy the lifestyle that makes Crystal Beach so sought after. Located just minutes from Maki Park Community Centre, Dick Bell Park, Andrew Haydon Park, the Ottawa River pathway system, boating, fishing, playgrounds, Bayshore Shopping Centre, LRT access, public transit, DND, Abbott, and quick Highway 417 access. A wonderful opportunity to become part of a close-knit neighbourhood where generations of families have built lasting memories.

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

Closing Costs

Mortgage Amount
$592,000
Land Transfer Taxes$11,275
Legal Fees (Est.)
$
Total cash required for closing$160,775

Total Monthly Obligation

$3,860/mo
Mortgage $2,985
Monthly Loss $3,074
Principal$785
Interest$2,199
Property Tax$500
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.3%1
5-Year IRR
9.1%29
10-Year IRR
9.9%
Returns Index
15.9/ 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
$36,720/yr
NOI
$22,548/yr
Net Cash Flow
-$1,106/mo
Cash Margin
-36.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
22.0/ 100

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

Comparables

Properties near 5 West Herrington Court

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.