3520 Downpatrick Road 41, Hunt Club - Windsor Park Village and Area

$429,000
3520 Downpatrick Road 41

$429,000

New
59d
Condo Townhouse2-Storey

3520 Downpatrick Road 41, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $2,732

Bed+Den
6+2
Baths
3
Park
1
Sqft
1400-1599
DOM
59d
Score
22
Yield
7.2%
Cash on Cash
-0.1%
Cap Rate
4.6%
5Y IRR
15.5%
10Y IRR
14.6%
Property Type-Condo Townhouse
MLS® Number-X13712638
Bed+Den-6+2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Aug 25, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,265 (2025)
Maintenance-$613/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-AVENUE NORTH REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Shingle
Roof-Shingles
Possession-TBA
Neighbourhood-4807 - Windsor Park Village
Title-Residential Condo & Other

No agent assigned

Welcome to this spacious and move-in-ready townhouse in the heart of desirable South Keys! Offering an impressive 6 bedrooms (4 on thesecond level and 2 in the fully finished basement), 2 full bathrooms, and a convenient main floor powder room, this home provides exceptionalspace for growing families, multi-generational living, or those working from home.The bright main floor features spacious living and diningareas, a functional kitchen with ample cabinetry and workspace, and patio doors leading to a fully fenced backyard-perfect for entertaining,children, and pets. Upstairs, you'll find four generously sized bedrooms and a full bathroom, while the finished basement offers two additionalbedrooms, another full bathroom, and flexible living space ideal for a recreation room, home office, or guest accommodations.Located in thehighly sought-after South Keys/Hunt Club neighbourhood, you're just minutes from South Keys Shopping Centre, Greenboro LRT Station, schools,parks, recreation, restaurants, Ottawa International Airport, and have quick access to Hunt Club Road, Bank Street, and Highway 417, makingcommuting anywhere in the city effortless.Whether you're searching for your next family home or an excellent investment opportunity, thisproperty offers the perfect combination of space, comfort, and unbeatable convenience. Don't miss your chance to own this exceptional home-book your private showing today!

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

Closing Costs

Mortgage Amount
$343,200
Land Transfer Taxes$5,055
Legal Fees (Est.)
$
Total cash required for closing$92,355

Total Monthly Obligation

$2,732/mo
Mortgage $1,730
Monthly Loss $2,277
Principal$455
Interest$1,275
Property Tax$189
Condo Fees$613
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.5%46
10-Year IRR
12.0%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$30,744/yr
NOI
$15,649/yr
Net Cash Flow
-$426/mo
Cash Margin
-16.6%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
30.0/ 100

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

Comparables

Properties near 3520 Downpatrick Road 41

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.