67 Heirloom Street, Blossom Park - Airport and Area

$669,900
67 Heirloom Street

$669,900

New
4d
Att/Row/Townhouse2-Storey

67 Heirloom Street, Blossom Park - Airport and Area

Total Monthly Obligation $3,463

Beds
4
Baths
4
Park
1
Sqft
2000-2500
DOM
4d
Score
19
Yield
5.1%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
12.9%
Property Type-Att/Row/Townhouse
MLS® Number-X14094292
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-23.85 × 105.08 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,633 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

WELCOME TO THIS IMPRESSIVE 4-BEDROOM, 4-BATHROOM HOME in the highly desirable community of Riverside South! Offering exceptional space, comfort, and functionality, this beautifully designed residence is perfect for growing families and those who love to entertain. Featuring hardwood and ceramic tile flooring, 9-foot ceilings, and a thoughtfully designed layout, the main floor offers a spacious open-concept kitchen with abundant cabinetry, generous counter space, and a convenient pantry, seamlessly connecting to the living and dining areas. A separate family room provides additional space for relaxation and family gatherings. The second floor features a generously sized primary bedroom complete with a luxurious 5-piece ensuite and ample closet space, along with three additional spacious bedrooms ideal for family members, guests, or a home office. The beautifully finished lower level offers a spacious recreation room featuring a cozy gas fireplace, perfect for relaxing evenings and entertaining guests. This level also includes a convenient 2-piece bathroom, a utility room, and additional versatile space ideal for a home office, gym, den, or hobby area. LOCATION IS AN ADDED BONUS! Conveniently situated close to grocery stores, schools, parks, shopping, restaurants, the LRT station, and all the everyday amenities Riverside South has to offer, this home combines comfortable family living with excellent accessibility and convenience. With its generous living spaces, functional layout, and fantastic location, this property presents an exceptional opportunity to own a beautiful family home in one of Ottawa's most desirable communities. DON'T MISS IT!!!

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

Closing Costs

Mortgage Amount
$535,920
Land Transfer Taxes$9,873
Legal Fees (Est.)
$
Total cash required for closing$145,353

Total Monthly Obligation

$3,463/mo
Mortgage $2,702
Monthly Loss $2,752
Principal$711
Interest$1,991
Property Tax$386
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.7/ 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
$34,032/yr
NOI
$21,496/yr
Net Cash Flow
-$911/mo
Cash Margin
-32.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
24.2/ 100

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

Comparables

Properties near 67 Heirloom 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.