136 Bentbrook Crescent, Barrhaven

$475,000
136 Bentbrook Crescent

$475,000

New
2d
Condo Townhouse2-Storey

136 Bentbrook Crescent, Barrhaven

Total Monthly Obligation $2,655

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
2d
Score
22
Yield
6.1%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Condo Townhouse
MLS® Number-X14102380
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,002.11 (2026)
Maintenance-$289/mo
Locker-None
Parking-2 - Carport
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Possession-Immediate
Neighbourhood-7704 - Barrhaven - Heritage Park
Title-Residential Condo & Other

No agent assigned

Extensively renovated townhome located in quiet enclave of Barrhaven. Like new! 3 bedrooms, 2 baths, eat-in kitchen and spacious living space with patio doors to private yard. Lots of natural light! Ample size principle bedroom with a wall of closets. Professionally finished lower level recreation room with pot lights and a wood burning fireplace. Sizeable laundry and storage area. Renos include a complete new kitchen with quartz countertops, quality cabinetry and new stainless appliances. New luxury vinyl flooring and new light fixtures throughout the main level. New carpeting on the second level, the lower level and the stairs. Upstairs bathroom has been gutted. New tile, new tub and new vanity. Both baths have new vanities with quartz counters. New doors, trim and baseboards. New washer and dryer. New furnace. Freshly painted throughout including the ceilings. Stipple ceilings have been removed. Backyard is fully fenced and gated. Hedging provides great privacy. Visitor parking steps away. Very reasonable condo fee of $289. Well run condo corp. Conveniently situated within walking distance of schools, parks, transit & shopping. 5 minute drive to Costco and Highway 416. Status certificate available upon request. This home is immaculate! 24 hours irrevocable on offers please. Listing agents are Sister and Son of the Seller.

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

Closing Costs

Mortgage Amount
$380,000
Land Transfer Taxes$5,975
Legal Fees (Est.)
$
Total cash required for closing$102,475

Total Monthly Obligation

$2,655/mo
Mortgage $1,916
Monthly Loss $2,151
Principal$504
Interest$1,412
Property Tax$250
Condo Fees$289
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.6%2
5-Year IRR
11.3%45
10-Year IRR
11.7%
Returns Index
23.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$29,004/yr
NOI
$17,233/yr
Net Cash Flow
-$480/mo
Cash Margin
-19.9%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
30.7/ 100

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

Comparables

Properties near 136 Bentbrook Crescent

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.