703 Trojan Avenue, Overbrook - Castleheights and Area

$624,900
703 Trojan Avenue

$624,900

New
8d
DetachedBungalow

703 Trojan Avenue, Overbrook - Castleheights and Area

Total Monthly Obligation $3,305

Beds
3
Baths
1
Park
3
Sqft
1100-1500
DOM
8d
Score
25
Yield
6.6%
Cash on Cash
3.6%
Cap Rate
5.4%
5Y IRR
18.4%
10Y IRR
17.0%
Property Type-Detached
MLS® Number-X14080898
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-50.11 × 128.05 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,910.34 (2026)
Parking-3 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ONE PERCENT REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-3504 - Castle Heights/Rideau High
Title-Residential Freehold

No agent assigned

Charming Bungalow situated on an oversized 50' x 128' lot on a quiet, family-friendly street. The main floor features a welcoming foyer, a spacious living and dining area, kitchen, full bathroom, and 3 bedrooms. A convenient side entrance provides easy access to both the backyard and basement, offering excellent flexibility for extended family or multi-generational living. The lower level features an in-law suite complete with a second kitchen, a large den ideal for use as an additional bedroom, a dining area, a mechanical room, and an expansive storage room. Outside, rarely do you find a backyard of this size within the city, fully fenced and landscaped with a thriving mature garden, a massive canopy tree, and two large storage sheds along with a full-depth driveway offering convenient parking. An amazing location with schools, Forbes Park, and the St-Laurent Complex all nearby. Just 2.1 km from St. Laurent Shopping Centre and LRT Station, offering convenient access to shopping and public transit. Grocery stores, restaurants, and a variety of everyday amenities are also close at hand, making this a convenient place to call home. A fantastic opportunity for families, investors, or those seeking flexible living arrangements in a well-connected neighbourhood! Don't forget to checkout the 3D TOUR and FLOOR PLAN! Call your Realtor to book a showing today!

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

Closing Costs

Mortgage Amount
$499,920
Land Transfer Taxes$8,973
Legal Fees (Est.)
$
Total cash required for closing$135,453

Total Monthly Obligation

$3,305/mo
Mortgage $2,521
Monthly Loss $2,642
Principal$663
Interest$1,857
Property Tax$409
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-2.0%5
5-Year IRR
14.1%65
10-Year IRR
13.9%
Returns Index
34.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$41,088/yr
NOI
$27,569/yr
Net Cash Flow
-$223/mo
Cash Margin
-6.5%1
Cash Flow Index
1.3/ 100
Risk Profile
Weight: 20%
DSCR
0.9121
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
28.8/ 100

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

Comparables

Properties near 703 Trojan Avenue

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.