1197 Deer Park Road W, Cityview - Parkwoods Hills - Rideau Shore

$774,900
1197 Deer Park Road W

$774,900

New
43d
DetachedBungalow

1197 Deer Park Road W, Cityview - Parkwoods Hills - Rideau Shore

Total Monthly Obligation $3,940

Beds
5
Baths
2
Park
7
Sqft
1500-2000
DOM
43d
Score
26
Yield
6.6%
Cash on Cash
4.3%
Cap Rate
5.5%
5Y IRR
19.0%
10Y IRR
17.4%
Property Type-Detached
MLS® Number-X13766250
Beds-5
Bathrooms-2
Size-1500-2000 sqft
Lot Size-75 × 100 ft
Listed on site-Sep 10, 2026
Style-Bungalow
Building Type-Detached
Age-31-50
Taxes-$5,277 (2025)
Parking-8 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Stucco (Plaster), Vinyl Siding
Roof-Asphalt Rolled
Foundation-Block
Sewer-Sewer
Possession-FLEXIBLE
Neighbourhood-7201 - City View/Skyline/Fisher Heights/Parkwood Hills
Title-Residential Freehold

No agent assigned

REDUCED PRICE! New CM2 Zoning accommodates many new uses! Welcome to 1197 Deer Park Road! An ideal 5-Bedroom + DEN, Side-Split investment in Fisher Heights - Income & Future Potential. Welcome to this beautifully maintained 5-bedroom side-split home in the sought-after community of Fisher Heights, ideally situated on a premium 75 x 100 ft corner lot. Currently generating approximately $5,000/month in rental income, this property presents an exceptional opportunity for investors or homeowners seeking strong cash flow with long-term upside.The upper level features three spacious bedrooms and a beautifully updated bathrooms (2021, 2024). The bright, open-concept living and dining area is ideal for entertaining. A thoughtfully designed kitchen and mudroom addition (2020) includes updated electrical and insulation in the renovated section. Furnace replaced in 2020, AC replaced in 2022 .The lower level offers a fourth & fifth bedroom, providing flexibility for family living or rental configuration. The generous 75 x 100 ft lot offers excellent future development potential, making this a rare opportunity in a prime location. Steps to shopping, schools, public transit, a private tennis club across the street, and a nearby park. A versatile property offering strong income, comfortable living, and outstanding future potential. Hot water tank $29/month(approx)

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

Closing Costs

Mortgage Amount
$619,920
Land Transfer Taxes$11,973
Legal Fees (Est.)
$
Total cash required for closing$168,453

Total Monthly Obligation

$3,940/mo
Mortgage $3,126
Monthly Loss $3,118
Principal$823
Interest$2,303
Property Tax$440
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.9%6
5-Year IRR
15.0%71
10-Year IRR
14.6%
Returns Index
37.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$50,964/yr
NOI
$36,091/yr
Net Cash Flow
-$118/mo
Cash Margin
-2.8%3
Cash Flow Index
2.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
26.9/ 100

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

Comparables

Properties near 1197 Deer Park Road W

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.