926 Elsett Drive, Elmvale Acres and Area

$749,500
926 Elsett Drive

$749,500

New
6d
DetachedBungalow

926 Elsett Drive, Elmvale Acres and Area

Total Monthly Obligation $3,777

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
700-1100
DOM
6d
Score
19
Yield
4.8%
Cash on Cash
-3.6%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X14090808
Beds-3
Bathrooms-3
Size-700-1100 sqft
Lot Size-74 × 100 ft
Listed on site-Oct 17, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$4,540 (2026)
Parking-3 - Carport
Basement-Finished, Full, Separate Entrance
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Wood
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-3703 - Elmvale Acres/Urbandale
Title-Residential Freehold

No agent assigned

Welcome to this bright, updated bungalow on a quiet street in the established neighbourhood of Elmvale Acres. A covered front porch offers a welcoming place to relax, while the large, private lot features mature trees and plenty of outdoor space. The main level includes three bedrooms, hardwood floors, and a kitchen remodelled in 2021/2026 with granite countertops and backsplash.The finished basement offers a family room, full bathroom, and two versatile bonus rooms, ideal for a home office, gym, guest space or future bedrooms. A back door leading to the basement adds potential for a future in-law suite. With two full bathrooms and a convenient carport, this home offers flexible living space inside and out. Enjoy nearby schools and recreation, with Canterbury Arena and Pool within walking distance and the Ottawa Hospital General Campus a short drive away.

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

Closing Costs

Mortgage Amount
$599,600
Land Transfer Taxes$11,465
Legal Fees (Est.)
$
Total cash required for closing$162,865

Total Monthly Obligation

$3,777/mo
Mortgage $3,023
Monthly Loss $2,981
Principal$796
Interest$2,228
Property Tax$378
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
9.9%
Returns Index
16.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$35,676/yr
NOI
$23,068/yr
Net Cash Flow
-$1,101/mo
Cash Margin
-37.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.4/ 100

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

Comparables

Properties near 926 Elsett 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.