9 Cleadon Drive, Crystal Bay - Rocky Point - Bayshore

$849,900
9 Cleadon Drive

$849,900

New
7d
DetachedBungalow

9 Cleadon Drive, Crystal Bay - Rocky Point - Bayshore

Total Monthly Obligation $4,243

Beds
5
Baths
2
Park
2
Sqft
1100-1500
DOM
7d
Score
18
Yield
4.5%
Cash on Cash
-4.6%
Cap Rate
3.6%
5Y IRR
11.9%
10Y IRR
11.7%
Property Type-Detached
MLS® Number-X14086822
Beds-5
Bathrooms-2
Size-1100-1500 sqft
Lot Size-65 × 110 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,279.24 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-7002 - Crystal Beach
Title-Residential Freehold

No agent assigned

Beautifully renovated from top to bottom in 2026, this 3+2 bedroom bungalow is ideally located in the sought-after Crystal Beach neighbourhood! Enjoy a lifestyle surrounded by nature, recreation and everyday conveniences, just moments from Andrew Haydon Park, the Nepean Sailing Club, walking and cycling paths, public transit, Corkstown Outdoor Pool, the Tennis Club, Lakeview PS, DND, Maki Park, Lakeview Park, and the future LRT. Inside, discover a bright, spacious interior with hardwood floors and an abundance of windows. The inviting living room features a cozy gas fireplace with stone surround and flows seamlessly into the dining room. The stunning kitchen showcases modern two-tone cabinetry, sleek quartz countertops and stainless steel appliances. The primary bedroom offers a beautifully appointed 3 piece ensuite with glass shower, while two additional well-sized bedrooms and a renovated 4-piece bathroom complete the main level. The finished basement adds exceptional versatility with an entertainment-sized rec room, two bedrooms, laundry and ample storage. Outside, enjoy a fully fenced, south-facing backyard with a patio and mature trees. Single attached garage plus private driveway. A fantastic opportunity to enjoy modern living in an established neighbourhood close to the Ottawa River, outdoor recreation and convenient city amenities! Just move in and enjoy! 24 hour irrevocable.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,243/mo
Mortgage $3,428
Monthly Loss $3,341
Principal$902
Interest$2,526
Property Tax$440
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.4/ 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
$38,400/yr
NOI
$24,781/yr
Net Cash Flow
-$1,363/mo
Cash Margin
-42.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.3/ 100

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

Comparables

Properties near 9 Cleadon Drive

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.