732 Brian Good Avenue, Blossom Park - Airport and Area

$940,000
732 Brian Good Avenue

$940,000

New
7d
Detached2-Storey

732 Brian Good Avenue, Blossom Park - Airport and Area

Total Monthly Obligation $4,723

Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
7d
Score
16
Yield
4.1%
Cash on Cash
-6.8%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Detached
MLS® Number-X14090868
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-35.3 × 104.63 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,672.48 (2026)
Parking-4 - Built-In
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Welcome to this exceptional former Richcraft Baldwin model home in desirable Riverside South, offering 4 bedrooms, 3 bathrooms, a main-floor office, double garage and over $120,000 in upgrades. Energy Star certified and protected by Tarion warranty until 2028, it offers a practical family layout. A West-facing front brings afternoon light, while the tiled foyer with glass-panelled door and sidelights opens to smooth ceilings, pot lights and upgraded white oak hardwood across the main level. The private office is ideal for remote work, and the sunken mudroom features a built-in bench and shelving. At the rear, the chef's kitchen showcases quartz counters, extended pantry units, glass-front cabinetry, built-in lower cabinets, stainless steel appliances, chimney hood fan, ceramic backsplash, pots-and-pans drawers, a large island with pendant lighting, double-bowl sink and secondary prep sink. The sunny breakfast area flows into the open-concept living and dining room, where an open-to-above ceiling adds dramatic volume and a gas fireplace with stone surround and oak beam mantel creates a warm focal point. Upstairs, upgraded oak railings lead to four spacious bedrooms, Berber carpet and a convenient laundry room. The oversized primary suite offers a walk-in closet with custom shelving and a luxurious 5-piece ensuite with quartz counters, double vanity, custom millwork storage and separate toilet room. One secondary bedroom has its own walk-in closet, while a built-in linen area adds storage. The expansive unfinished basement provides excellent recreation and storage potential, plus a 3-piece bathroom rough-in for future customization. Outside, enjoy a deep, Southeast-facing backyard of approximately 104.6 feet, filled with morning sun and ideal for coffee, play or relaxed gatherings. Located within walking distance of schools, parks, transit, groceries, fitness and everyday amenities, with easy access to River Road, Prince of Wales Drive and the Rideau River corridor.

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

Closing Costs

Mortgage Amount
$752,000
Land Transfer Taxes$15,275
Legal Fees (Est.)
$
Total cash required for closing$204,775

Total Monthly Obligation

$4,723/mo
Mortgage $3,792
Monthly Loss $3,725
Principal$998
Interest$2,794
Property Tax$556
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.8%1
5-Year IRR
7.1%19
10-Year IRR
8.4%
Returns Index
10.8/ 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
$38,748/yr
NOI
$23,701/yr
Net Cash Flow
-$1,817/mo
Cash Margin
-56.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.4/ 100

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

Comparables

Properties near 732 Brian Good Avenue

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.