777 Coast Circle, Manotick - Kars - Rideau Twp and Area

$869,000
777 Coast Circle

$869,000

New
66d
Att/Row/TownhouseBungalow

777 Coast Circle, Manotick - Kars - Rideau Twp and Area

Total Monthly Obligation $4,313

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
66d
Score
16
Yield
3.5%
Cash on Cash
-9.3%
Cap Rate
2.6%
5Y IRR
8.3%
10Y IRR
8.9%
Property Type-Att/Row/Townhouse
MLS® Number-X13687934
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-37.32 × 95.25 ft
Listed on site-Aug 18, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Taxes-$5,192 (2025)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8003 - Mahogany Community
Title-Residential Freehold

No agent assigned

This beautifully upgraded end-unit bungalow offers an exceptional blend of style, comfort and functionality on a premium private lot with no rear right of passage for neighbours-creating a rare sense of privacy and outdoor enjoyment. Situated on a larger lot than many homes in the area, this impressive residence features 3 bedrooms, 2 bathrooms, a double car garage and a fully finished basement designed to accommodate modern living with ease. Step inside to discover gorgeous hardwood flooring throughout the main level, taller upgraded interior doors and an inviting open-concept layout filled with natural light. The stunning kitchen serves as the heart of the home, showcasing an upgraded waterfall-style island countertop that extends seamlessly to the floor, added pantry storage, ample cabinetry and thoughtful finishes ideal for both everyday living and entertaining. The spacious living room is enhanced with elegant pot lights and a cozy gas fireplace, creating the perfect atmosphere for relaxing evenings or hosting guests. The main floor also features a dedicated office space along with a large separate laundry room offering excellent functionality and storage. The primary suite provides a peaceful retreat complete with a walk-in closet and a beautifully appointed ensuite bathroom. The fully finished lower level extends the living space beautifully with a massive recreation room, a generously sized third bedroom perfect for guests or multi-generational living and rough-ins already in place to easily add an additional bathroom in the future. Outside, the fully fenced backyard offers exceptional privacy and plenty of space for entertaining, gardening, children or pets. Combining elegant upgrades, practical design and low-maintenance bungalow living, this rare end-unit opportunity is one you won't want to miss.

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

Closing Costs

Mortgage Amount
$695,200
Land Transfer Taxes$13,855
Legal Fees (Est.)
$
Total cash required for closing$189,155

Total Monthly Obligation

$4,313/mo
Mortgage $3,505
Monthly Loss $3,391
Principal$922
Interest$2,583
Property Tax$433
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.0%12
Cash-on-Cash
-13.2%0
5-Year IRR
5.2%12
10-Year IRR
6.9%
Returns Index
7.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$30,024/yr
NOI
$17,330/yr
Net Cash Flow
-$2,061/mo
Cash Margin
-82.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.413
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo35
Risk Index
19.0/ 100

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

Comparables

Properties near 777 Coast Circle

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.