825 Cahill Drive W 163, Hunt Club - Windsor Park Village and Area

$325,000
825 Cahill Drive W 163

$325,000

New
50d
Condo Townhouse2-Storey

825 Cahill Drive W 163, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $2,450

Beds
3
Baths
2
Park
1
Sqft
1400-1599
DOM
50d
Score
25
Yield
9.3%
Cash on Cash
3.7%
Cap Rate
5.4%
5Y IRR
18.5%
10Y IRR
17.0%
Property Type-Condo Townhouse
MLS® Number-X13741550
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Sep 3, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,402 (2025)
Maintenance-$739.27/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Baseboard (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-None
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Vinyl Siding, Other
Possession-Flexible
Neighbourhood-4805 - Hunt Club
Title-Residential Condo & Other

No agent assigned

Welcome to 825 Cahill Drive West, a spacious three bedroom home ideally located in the established Hunt ClubSouth Keys community of Ottawa. The home offers a large living room with a fireplace, a generous kitchen with abreakfast area, and three bedrooms upstairs, providing a practical layout with plenty of space for comfortableeveryday living. Step outside to enjoy the open patio with glass railing and balcony, creating a welcoming outdoorspace for relaxing or entertaining. The property also features a private covered carport and parking for addedconvenience. Recent exterior updates include a new roof, siding, windows, and doors. The location is one of theproperty's greatest advantages, offering easy access to South Keys shopping, restaurants, grocery stores, everydayamenities, parks, schools, public transit, and major roadways. With South Keys LRT nearby, getting around Ottawais convenient whether you are commuting downtown, heading to the airport, or exploring other parts of the city. Thesurrounding Hunt Club community offers a mature residential setting with green spaces, recreational opportunities,and convenient access to everything you need for daily life. A great opportunity for a first time buyer looking for awell located starter home or an investor seeking a property in a desirable and established Ottawa neighbourhood. Some photos have been digitally decluttered.

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

Closing Costs

Mortgage Amount
$260,000
Land Transfer Taxes$3,350
Legal Fees (Est.)
$
Total cash required for closing$69,850

Total Monthly Obligation

$2,450/mo
Mortgage $1,311
Monthly Loss $2,105
Principal$345
Interest$966
Property Tax$200
Condo Fees$739
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.1%4
5-Year IRR
13.6%62
10-Year IRR
13.8%
Returns Index
32.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
25/ 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
$30,240/yr
NOI
$13,543/yr
Net Cash Flow
-$182/mo
Cash Margin
-7.2%1
Cash Flow Index
1.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
34.2/ 100

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

Comparables

Properties near 825 Cahill Drive W 163

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.