200 Inlet Private 1401, Orleans - Cumberland and Area

$624,900
200 Inlet Private 1401

$624,900

Price Change
70d
Condo Apartment1 Storey/Apt

200 Inlet Private 1401, Orleans - Cumberland and Area

Total Monthly Obligation $4,055

Beds
2
Baths
2
Park
1
Sqft
1000-1199
DOM
70d
Score
15
Yield
4.2%
Cash on Cash
-14.6%
Cap Rate
1.4%
5Y IRR
4.2%
10Y IRR
5.9%
Property Type-Condo Apartment
MLS® Number-X13677806
Beds-2
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Aug 14, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$6,106.17 (2026)
Maintenance-$825.41/mo
Locker-Owned
Parking-1 - Underground
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX DELTA REALTY TEAM
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Immediate
Neighbourhood-1101 - Chatelaine Village
Title-Residential Condo & Other

No agent assigned

Welcome to 1401-200 Inlet Private, a spacious 2-bedroom, 2-bathroom condo built by Brigil, offering an impressive open-concept layout, two private balconies, and breathtaking views from every window. Perched high above the surrounding landscape on the 14th floor, this bright and airy residence showcases beautiful vistas of Petrie Island, the Ottawa River, and surrounding green space, creating a peaceful backdrop that changes with the seasons. The generous living and dining areas flow seamlessly together and extend outdoors, giving you multiple spaces to relax, entertain, and take in the views. Both bedrooms are well-sized, complemented by two full bathrooms for added comfort and convenience. Residents enjoy an exceptional collection of top-tier amenities, including a stunning rooftop pool and terrace, fully equipped exercise room, and stylish party room bringing a resort-inspired feel to everyday living. Ideally located just steps from Petrie Island, scenic waterfront walking and cycling trails, and outdoor recreation, while remaining conveniently close to the LRT, shopping, restaurants, and everyday amenities. A rare opportunity to enjoy elevated condo living with incredible views, generous indoor and outdoor space, and nature right at your doorstep.

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

Closing Costs

Mortgage Amount
$499,920
Land Transfer Taxes$8,973
Legal Fees (Est.)
$
Total cash required for closing$135,453

Total Monthly Obligation

$4,055/mo
Mortgage $2,521
Monthly Loss $3,392
Principal$663
Interest$1,857
Property Tax$509
Condo Fees$825
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
0.9%7
Cash-on-Cash
-18.5%0
5-Year IRR
1.5%4
10-Year IRR
4.4%
Returns Index
3.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$26,388/yr
NOI
$5,338/yr
Net Cash Flow
-$2,076/mo
Cash Margin
-94.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.181
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
19.3/ 100

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

Comparables

Properties near 200 Inlet Private 1401

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.