404 Terravita Private, Hunt Club - Windsor Park Village and Area

$599,999
404 Terravita Private

$599,999

Price Change
154d
Att/Row/Townhouse3-Storey

404 Terravita Private, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $3,213

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
154d
Score
21
Yield
5.7%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13162740
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-18.31 × 62 ft
Listed on site-May 22, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,016.43 (2025)
Parking-2 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Hardboard
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-tbd
Neighbourhood-4807 - Windsor Park Village
Title-Residential Freehold

No agent assigned

Welcome to 404 Terravita Private - a beautifully upgraded townhome in the sought-after Windsor Park Village/Hunt Club community, where modern living meets unbeatable convenience. Offering over 1,660 sq. ft. of thoughtfully designed space, this spacious "Chandler" model features 3 bedrooms + a versatile lower-level den, 2.5 upgraded bathrooms and stylish finishes throughout.The bright open-concept main floor is designed for both everyday living and entertaining, featuring oversized floor-to-ceiling windows, a modern kitchen with quartz countertops, full-height cabinetry, stainless steel appliances, and a gas stove. Upstairs, the spacious primary retreat offers a walk-in closet and a contemporary ensuite with a glass shower, while convenient bedroom-level laundry adds everyday ease.The finished lower level provides flexible bonus space perfect for a home office, gym, playroom, or additional lounge area. Enjoy outdoor living with both a private backyard and a second-storey balcony complete with a gas BBQ hookup.Additional highlights include a one-car garage, driveway parking, neutral modern finishes, and true move-in-ready appeal.Ideally located on a quiet private street just minutes from shopping, restaurants, parks, transit, and everyday amenities, this home offers exceptional connectivity - only 15 minutes to downtown via the Airport Parkway and just moments from Ottawa International Airport. Perfect for professionals, young families, or anyone seeking low-maintenance living in one of Ottawa's most convenient neighbourhoods.

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

Closing Costs

Mortgage Amount
$479,999
Land Transfer Taxes$8,475
Legal Fees (Est.)
$
Total cash required for closing$129,975

Total Monthly Obligation

$3,213/mo
Mortgage $2,420
Monthly Loss $2,576
Principal$637
Interest$1,783
Property Tax$418
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%23
Cash-on-Cash
-6.0%2
5-Year IRR
10.9%42
10-Year IRR
11.3%
Returns Index
22.0/ 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
$34,200/yr
NOI
$21,264/yr
Net Cash Flow
-$648/mo
Cash Margin
-22.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7311
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.3/ 100

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

Comparables

Properties near 404 Terravita 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.