1544D Beaverpond Drive, Cyrville - Carson Grove - Pineview

$349,900
1544D Beaverpond Drive

$349,900

New
7d
Condo Townhouse2-Storey

1544D Beaverpond Drive, Cyrville - Carson Grove - Pineview

Total Monthly Obligation $2,495

Beds
3
Baths
2
Park
2
Sqft
1000-1199
DOM
7d
Score
20
Yield
7.3%
Cash on Cash
-3.4%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Condo Townhouse
MLS® Number-X14089790
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,692 (2026)
Maintenance-$659.3/mo
Locker-None
Parking-2 - None
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Shingle , Stucco (Plaster)
Possession-Flexible
Neighbourhood-2204 - Pineview
Title-Residential Condo & Other

No agent assigned

Welcome to 1544D Beaverpond Dr., a beautifully maintained townhome in the sought-after Pineview community, offering exceptional privacy with no rear neighbours. Perfect for first-time buyers, downsizers, or investors, this move-in-ready 3-bedroom, 2-bathroom home has been thoughtfully updated with new main-level flooring, new carpet on both staircases and in the basement, and new upper kitchen cabinet doors. The Furnace and AC have been replaced in 2023 and all electrical has been pigtailed for peace of mind. The bright, open-concept main floor fills with natural light, making it a great space for everyday living and entertaining. Upstairs you'll find three good-sized bedrooms and a full bathroom. The finished basement offers a spacious recreation room, in-unit laundry, and plenty of storage. Step out to your private fenced backyard, complete with an included gazebo, the perfect spot for morning coffee or summer evenings. Enjoy exclusive access to the community's inground pool and clubhouse, and take advantage of an unbeatable location just minutes from Highways 174 & 417, the future LRT, parks, schools, shopping, restaurants, and everyday amenities. This is a great opportunity to own a turnkey townhome in one of Ottawa's most convenient communities. Book your private showing today!

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,495/mo
Mortgage $1,411
Monthly Loss $2,124
Principal$371
Interest$1,040
Property Tax$224
Condo Fees$659
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.3%1
5-Year IRR
8.7%27
10-Year IRR
9.9%
Returns Index
14.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$25,452/yr
NOI
$9,903/yr
Net Cash Flow
-$586/mo
Cash Margin
-27.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.587
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
30.3/ 100

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

Comparables

Properties near 1544D Beaverpond 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.