157 Craig Henry Drive, South of Baseline to Knoxdale

$749,900
157 Craig Henry Drive

$749,900

Price Change
122d
Detached2-Storey

157 Craig Henry Drive, South of Baseline to Knoxdale

Total Monthly Obligation $3,789

HausQ Valuation Report
Beds
5
Baths
2
Park
2
Sqft
1500-2000
DOM
122d
Score
20
Yield
5.4%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.0%
Property Type-Detached
MLS® Number-X13478384
Beds-5
Bathrooms-2
Size-1500-2000 sqft
Lot Size-36.38 × 110 ft
Listed on site-Jun 23, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,675 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Wood
Pool-None
Facing-North
Exterior-Aluminum Siding, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90 Days or TBA
Neighbourhood-7604 - Craig Henry/Woodvale
Title-Residential Freehold

No agent assigned

Located in the heart of Craig Henry, one of Nepean's most established and sought after neighbourhoods, this home is surrounded by parks, schools, recreation facilities, walking paths and convenient transit, with easy access to shopping, restaurants and everyday amenities. Offering a traditional family-friendly layout with thoughtful updates throughout, the main level features a renovated kitchen, a spacious open concept living and dining room ideal for entertaining, and a welcoming family room with fireplace overlooking the backyard. Newer hardwood flooring adds warmth and continuity throughout the principal living spaces. Upstairs, you'll find four well proportioned bedrooms, including a renovated cheater ensuite bathroom that combines style and function for busy family living. With its combination of space, updates and an exceptional location in a mature neighbourhood known for its community feel and convenient access to everything Ottawa has to offer, this is a home designed to grow with its next family.

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,789/mo
Mortgage $3,025
Monthly Loss $2,993
Principal$796
Interest$2,229
Property Tax$390
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.7%2
5-Year IRR
11.1%43
10-Year IRR
11.5%
Returns Index
22.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$40,308/yr
NOI
$27,102/yr
Net Cash Flow
-$766/mo
Cash Margin
-22.8%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
23.6/ 100

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

Comparables

Properties near 157 Craig Henry Drive

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.