1554 River Road S, Manotick - Kars - Rideau Twp and Area

$3,799,000
1554 River Road S

$3,799,000

Price Change
45d
Detached2-Storey

1554 River Road S, Manotick - Kars - Rideau Twp and Area

Total Monthly Obligation $16,748

Beds
5
Baths
6
Park
3
Sqft
5000 +
DOM
45d
Score
13
Yield
1.3%
Cash on Cash
-17.0%
Cap Rate
0.9%
5Y IRR
2.4%
10Y IRR
4.6%
Property Type-Detached
MLS® Number-X13757176
Beds-5
Bathrooms-6
Size-5000 + sqft
Lot Size-157.27 × 987.22 ft
Listed on site-Sep 8, 2026
Style-2-Storey
Building Type-Detached
Age-0-5
Taxes-$12,592 (2026)
Parking-6 - Attached
Basement-Unfinished, Walk-Up
Heating-Forced Air (Electric)
Brokerage-COLDWELL BANKER SARAZEN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stone
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Seller is flexible
Neighbourhood-8005 - Manotick East to Manotick Station
Title-Residential Freehold

No agent assigned

Welcome to this majestic new 6,600 sq. ft. above-ground stone-built waterfront residence, ideally situated on River Road in Ottawa with breathtaking views of the Rideau River. This exceptional home features two front entrances, a triple-car garage, 5 bedrooms, 6 bathrooms, 9-foot ceilings on every floor, vaulted ceilings, and three fireplaces. The main floor offers an elegant separate living room with a gas fireplace, a formal dining room, and high-end engineered hardwood flooring throughout. The spacious gourmet kitchen opens onto a large concrete deck overlooking the Rideau River, creating an ideal setting for entertaining and enjoying the waterfront views. The expansive family room provides generous space for family gatherings and entertaining. A main-floor bedroom with a 3-piece ensuite offers excellent flexibility for guests, extended family, or one-level living. An elegant curved staircase leads to four generously sized bedrooms. The impressive primary suite features a luxurious 5-piece ensuite, a spacious 14' x 20'11" bedroom, and a 9' x 16' walk-in closet. Two additional bedrooms feature their own ensuite bathrooms, while the remaining two bedrooms share a spacious 5-piece bathroom. The approximately 2,500 sq. ft. walkout basement offers incredible potential and provides the new owner with an opportunity to customize the space to suit their lifestyle and needs. The buyer will also have the opportunity to personalize the property's landscaping. All measurements are based on the floor plan and appraisal of the subject property. All showings require a minimum of 24 hours' notice.

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

Closing Costs

Mortgage Amount
$3,039,200
Land Transfer Taxes$81,450
Legal Fees (Est.)
$
Total cash required for closing$842,750

Total Monthly Obligation

$16,748/mo
Mortgage $15,324
Monthly Loss $12,716
Principal$4,033
Interest$11,292
Property Tax$1,049
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
0.8%7
Cash-on-Cash
-19.0%0
5-Year IRR
0.7%3
10-Year IRR
3.5%
Returns Index
2.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
13/ 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
$50,832/yr
NOI
$28,657/yr
Net Cash Flow
-$12,936/mo
Cash Margin
-305.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.161
LTV Ratio
80.0%18
Vacancy Buffer
0.6 mo13
Risk Index
10.7/ 100

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

Comparables

Properties near 1554 River Road S

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.