1020 Cahill Drive W, Hunt Club - Windsor Park Village and Area

$649,900
1020 Cahill Drive W

$649,900

New
2d
DetachedSidesplit 3

1020 Cahill Drive W, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $3,423

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
2d
Score
21
Yield
5.7%
Cash on Cash
-0.2%
Cap Rate
4.5%
5Y IRR
15.4%
10Y IRR
14.5%
Property Type-Detached
MLS® Number-X14102704
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-62.99 × 100.34 ft
Listed on site-Oct 21, 2026
Style-Sidesplit 3
Building Type-Detached
Taxes-$5,113.88 (2026)
Parking-3 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Other
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-4803 - Hunt Club/Western Community
Title-Residential Freehold

No agent assigned

Welcome to this bright and updated side-split in the family-friendly Hunt Club/Windsor Park neighbourhood. Offering flexible living spaces, thoughtful updates and a fantastic location, this home is a great opportunity for first-time buyers and growing families alike. The main level features large windows and an inviting living room, an updated kitchen with stainless steel appliances, and hardwood flooring that continues throughout much of the home. Originally designed with three bedrooms, a wall was removed to create a spacious primary retreat, with the option to easily convert the space back into two separate bedrooms. A few steps down, the cozy family room provides the perfect spot for movie nights or relaxing by the fireplace (which is ready for a future gas insert). The lowest level adds even more versatility, with versatile spaces suitable for playing, working from home, working out, or being creative. Plus there is lots of room for additional storage. Outside, enjoy a large, private backyard with a spacious deck that's ideal for summer BBQs and entertaining. Beautiful butterfly and pollinator gardens in both the front and back yards create a natural, low-maintenance setting that attracts birds, bees and butterflies while improving drainage and water management. An attached single-car garage with inside entry adds everyday convenience. Just steps from well known Owl Park's playground, splash pad, and park, and within walking distance of South Keys shopping centre, everyday amenities, community centre, and OC Transpo/LRT, this location helps make any busy life manageable. With schools, shopping, quiet streets, fantastic neighbours, and convenient access to downtown Ottawa, this one checks all the boxes. See attachment for list of updates and upgrades to the property.

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,423/mo
Mortgage $2,622
Monthly Loss $2,733
Principal$690
Interest$1,932
Property Tax$426
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.4%2
5-Year IRR
11.4%45
10-Year IRR
11.7%
Returns Index
23.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$37,200/yr
NOI
$23,866/yr
Net Cash Flow
-$633/mo
Cash Margin
-20.4%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo46
Risk Index
25.5/ 100

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

Comparables

Properties near 1020 Cahill Drive W

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.