877 Moses Tennisco Street, Manor Park - Cardinal Glen and Area

$849,990
877 Moses Tennisco Street

$849,990

New
7d
Att/Row/Townhouse2-Storey

877 Moses Tennisco Street, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $4,423

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
7d
Score
17
Yield
4.7%
Cash on Cash
-5.2%
Cap Rate
3.5%
5Y IRR
11.5%
10Y IRR
11.4%
Property Type-Att/Row/Townhouse
MLS® Number-X14084942
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.85 × 114.83 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$7,429.17 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-HOME RUN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Freehold

No agent assigned

Quality 2022-built Uniform townhome in Wateridge Village, minutes from downtown in the Rockcliffe area. A rare three-unit block set among singles and semis on a beautiful, quiet, uncrowded street. Designed by Hobin Architecture, Uniform's communities are renowned for their streetscapes and for interior layouts that are both beautiful and functional. The exterior is clay brick and Hardie cement board and siding - no vinyl at all. Inside: 9' smooth ceilings on the main level and red oak hardwood across both upper levels, joined by a well-designed hardwood staircase. The open-concept main floor has no visible load-bearing elements - no posts, no columns - and the full width of the home is used, running open from one interior wall to the other, so every space feels generous. The kitchen is a standout upgrade: both the island and the cabinetry have been extended by over a foot beyond the standard Elmhurst plan, with full-height cabinetry, under-cabinet valance lighting, a refined colour scheme and high-end appliances including a fridge with water and ice dispenser. Upstairs, the hall is filled with natural light from large modern windows at the front and rear. All three bedrooms are well-sized. The primary enjoys an elevated view thanks to the home's higher elevation, plus a 4-piece ensuite with both a shower and a tub; the two front-facing bedrooms overlook the park. Laundry is conveniently located on the bedroom level. The basement is fully finished with a large egress lookout window, entirely above grade with no window well. About 25% of Wateridge is green space - parks, pathways and the Ottawa River Pathway, with the Sir George-Étienne Cartier Parklands and 10 km of NCC riverside trails at the community's edge. Hôpital Montfort next door; Farm Boy and Metro minutes away; St. Laurent Centre and Gloucester Centre a short drive; Ashbury College and Elmwood School in Rockcliffe Park. Blair Station and Hwy 417 close by. Downtown in about 10 minutes.

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

Closing Costs

Mortgage Amount
$679,992
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,973

Total Monthly Obligation

$4,423/mo
Mortgage $3,429
Monthly Loss $3,520
Principal$902
Interest$2,526
Property Tax$619
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
8.1%24
10-Year IRR
9.2%
Returns Index
13.2/ 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
$39,576/yr
NOI
$23,689/yr
Net Cash Flow
-$1,455/mo
Cash Margin
-44.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.6/ 100

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

Comparables

Properties near 877 Moses Tennisco 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.