969 Eiffel Avenue, Mooneys Bay - Carleton Heights and Area

$629,000
969 Eiffel Avenue

$629,000

New
2d
Semi-Detached 2-Storey

969 Eiffel Avenue, Mooneys Bay - Carleton Heights and Area

Total Monthly Obligation $3,234

HausQ Valuation Report
Beds
5
Baths
3
Park
2
Sqft
1100-1500
DOM
2d
Score
21
Yield
5.6%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.5%
Property Type-Semi-Detached
MLS® Number-X14103310
Beds-5
Bathrooms-3
Size-1100-1500 sqft
Lot Size-26.5 × 100 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$3,867.16 (2026)
Parking-2 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-To Be Arranged/As per tenancy
Neighbourhood-4702 - Carleton Square
Title-Residential Freehold

No agent assigned

Attention Investors! Excellent investment opportunity in the desirable Carleton Heights neighbourhood! This 4+1 bedroom, 3-bathroom semi-detached property offers strong rental income in a convenient central location, close to Carleton University and Algonquin College. The second level features 3 bedrooms and a 4-piece bathroom, while the main level living room is currently configured as an additional bedroom. The main floor kitchen includes a convenient stacked washer and dryer. The basement apartment offers a separate bedroom (with egress window), kitchen, full bathroom and its own laundry. Fully fenced backyard with a large deck. Furnace (2026), roof re-shingled (2020). Ideally situated near public transit, the Ottawa River, Mooney's Bay Beach and everyday amenities! 24 hour irrevocable.

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

Closing Costs

Mortgage Amount
$503,200
Land Transfer Taxes$9,055
Legal Fees (Est.)
$
Total cash required for closing$136,355

Total Monthly Obligation

$3,234/mo
Mortgage $2,537
Monthly Loss $2,567
Principal$668
Interest$1,870
Property Tax$322
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.4%46
10-Year IRR
11.7%
Returns Index
23.9/ 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
$35,100/yr
NOI
$23,223/yr
Net Cash Flow
-$602/mo
Cash Margin
-20.6%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7612
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
26.6/ 100

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

Comparables

Properties near 969 Eiffel Avenue

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.