757 Shoal Street, Manotick - Kars - Rideau Twp and Area

$1,325,000
757 Shoal Street

$1,325,000

New
8d
Detached2-Storey

757 Shoal Street, Manotick - Kars - Rideau Twp and Area

Total Monthly Obligation $6,350

Beds
5
Baths
4
Park
4
Sqft
3000-3500
DOM
8d
Score
16
Yield
3.7%
Cash on Cash
-7.6%
Cap Rate
2.9%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-X14081422
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-15.7 × 103.97 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,563.16 (2026)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOUSESIGMA INC
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8003 - Mahogany Community
Title-Residential Freehold

No agent assigned

Built by Minto in one of Ottawa's most sought-after communities, this Mahogany home offers over 3,200 sq.ft. of above grade living space with five bedrooms, four full bathrooms, and a layout that genuinely worksfor modern family life.Step inside and the main floor welcomes you with rich hardwood flooring runningwall to wall. The open-concept design connects the kitchen, dining, and living areas effortlessly, anchoredby a breathtaking quartz island kitchen made for entertaining. A cozy fireplace warms the living space,while the stunning spiral hardwood staircase serves as the centrepiece of the home and leaves a lastingimpression.Also on the main floor is a rare full bedroom and bathroom, ideal for multigenerational families.Whether it is a parent who has moved in, an adult child between chapters, or long-term guests, this spaceoffers real privacy and independence without the stairs.Upstairs, four well-appointed bedrooms each havetheir own bathroom access, making busy mornings a thing of the past. Upper floor laundry adds a practicaltouch that anyone who has carried a basket downstairs will appreciate. All new appliances throughoutmean this home is completely move-in ready.The unfinished basement and private backyard are a blankcanvas waiting for your vision. Close to parks, shops and new schools, opportunities like this in Mahoganydo not last long.

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

Closing Costs

Mortgage Amount
$1,060,000
Land Transfer Taxes$22,975
Legal Fees (Est.)
$
Total cash required for closing$289,475

Total Monthly Obligation

$6,350/mo
Mortgage $5,345
Monthly Loss $4,944
Principal$1,406
Interest$3,938
Property Tax$630
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-11.1%1
5-Year IRR
6.9%18
10-Year IRR
8.1%
Returns Index
10.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$49,560/yr
NOI
$32,541/yr
Net Cash Flow
-$2,633/mo
Cash Margin
-63.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.515
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo24
Risk Index
15.5/ 100

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

Comparables

Properties near 757 Shoal Street

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.