553 Adventure Private, Mooneys Bay - Carleton Heights and Area

$1,175,000
553 Adventure Private

$1,175,000

New
3d
Att/Row/Townhouse2-Storey

553 Adventure Private, Mooneys Bay - Carleton Heights and Area

Total Monthly Obligation $5,115

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
3d
Score
16
Yield
3.1%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Att/Row/Townhouse
MLS® Number-X14100552
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-103.67 × 108 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-THE AGENCY OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD with Builder
Neighbourhood-4705 - Mooneys Bay
Title-Residential Freehold

No agent assigned

Experience Riverside living, nestled along the waterfront of Mooney's Bay, The Docks offers a rare blend of modern living and natural beauty. This well-designed 3-bedroom townhome offers approx 2,596 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 breakfast nook, Silestone countertops, and modern cabinetry. Main floor laundry room located off of the powder room. Upstairs, all three bedrooms feature vaulted ceilings. The primary suite includes a walk-in closet, private balcony and ensuite bathroom. The basment is unfinished with options to add a bathroom, bedroom and or rec room for extra cost. Steps to Mooney's Bay Beach, Carleton University, Hogs Back Park, and transit routes to downtown Ottawa. The pictures are the builders renderings.

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

Closing Costs

Mortgage Amount
$940,000
Land Transfer Taxes$19,975
Legal Fees (Est.)
$
Total cash required for closing$256,475

Total Monthly Obligation

$5,115/mo
Mortgage $4,740
Monthly Loss $3,867
Principal$1,247
Interest$3,492
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.5%16
10-Year IRR
7.8%
Returns Index
9.4/ 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
$36,000/yr
NOI
$27,900/yr
Net Cash Flow
-$2,415/mo
Cash Margin
-80.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.4/ 100

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

Comparables

Properties near 553 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.