533 Adventure Private, Billings Bridge - Riverside Park and Area

$994,000
533 Adventure Private

$994,000

New
3d
Att/Row/Townhouse2-Storey

533 Adventure Private, Billings Bridge - Riverside Park and Area

Total Monthly Obligation $4,385

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
3d
Score
17
Yield
3.6%
Cash on Cash
-5.8%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Att/Row/Townhouse
MLS® Number-X14100432
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-25 × 90 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-THE AGENCY OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD with the builder
Neighbourhood-4604 - Mooneys Bay/Riverside Park
Title-Residential Freehold

No agent assigned

Experience riverside living at The Docks, a thoughtfully planned community designed for those seeking comfort, style, and connection to nature within the heart of the city. This well-designed 3-bedroom townhome offers approx 2,202 sq. ft. of modern living space with a private backyard, single-car garage, and additional laneway parking.The main floor features an open-concept layout with hardwood flooring throughout and a contemporary kitchen complete with a 60" x 36" island, Silestone countertops, and modern cabinetry. Upstairs, all three bedrooms feature vaulted ceilings. The primary suite includes a private balcony and ensuite bathroom, while second-floor laundry adds everyday convenience. Steps to Mooney's Bay Beach, Carleton University, Hogs Back Park, and transit routes to downtown Ottawa.

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

Closing Costs

Mortgage Amount
$795,200
Land Transfer Taxes$16,355
Legal Fees (Est.)
$
Total cash required for closing$216,655

Total Monthly Obligation

$4,385/mo
Mortgage $4,010
Monthly Loss $3,329
Principal$1,055
Interest$2,954
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.6%1
5-Year IRR
7.9%23
10-Year IRR
8.9%
Returns Index
12.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,688/yr
NOI
$27,619/yr
Net Cash Flow
-$1,708/mo
Cash Margin
-57.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.576
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.7/ 100

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

Comparables

Properties near 533 Adventure Private

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.