28 Sopwith Private, Carp - Huntley Ward

$959,888
28 Sopwith Private

$959,888

New
24d
Detached2-Storey

28 Sopwith Private, Carp - Huntley Ward

Total Monthly Obligation $4,729

Beds
5
Baths
5
Park
4
Sqft
2500-3000
DOM
24d
Score
18
Yield
4.7%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Detached
MLS® Number-X13841824
Beds-5
Bathrooms-5
Size-2500-3000 sqft
Lot Size-50 × 125 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,786 (2025)
Parking-6 - Attached
Basement-Partially Finished
Heating-Forced Air (Electric)
Brokerage-Ali Realty Group Inc.
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Holding Tank
Possession-TBD
Neighbourhood-9104 - Huntley Ward (South East)
Title-Residential Freehold

No agent assigned

Big family moments have plenty of places to happen here - around the quartz island, beside the fireplace, or out in the fenced backyard. With five bedrooms and four full bathrooms upstairs, 28 Sopwith Private gives everyone space to call their own, too. Built in 2021 on a 50' x 125' lot in Diamondview Estates, this Phoenix Rutherford offers spaces that work beautifully together. The front living and dining area is ready for celebrations, while the open family room invites quieter evenings by the gas fireplace. At the centre of it all, the kitchen pairs a generous quartz island with a gas stove, stainless steel appliances and a walk-in pantry. Hardwood floors, a herringbone-tile foyer and carefully chosen lighting bring warmth and character to the main level. Upstairs, the primary suite offers a walk-in closet and spacious ensuite. Four additional bedrooms and three more full bathrooms give family and guests welcome breathing room. The partially finished basement adds flexible space now, with a bathroom rough-in for what comes next. A fenced backyard, double garage and extended driveway complete the picture. Enjoy the calm of Carp's Diamondview Estates with Kanata's shops and amenities within easy reach. A monthly association fee applies. Come see how much life this home can hold. *Floorplan available in photos!*

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

Closing Costs

Mortgage Amount
$767,910
Land Transfer Taxes$15,673
Legal Fees (Est.)
$
Total cash required for closing$209,151

Total Monthly Obligation

$4,729/mo
Mortgage $3,872
Monthly Loss $3,710
Principal$1,019
Interest$2,853
Property Tax$482
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.7%1
5-Year IRR
9.6%32
10-Year IRR
10.2%
Returns Index
17.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$45,480/yr
NOI
$30,646/yr
Net Cash Flow
-$1,318/mo
Cash Margin
-34.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
19.5/ 100

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

Comparables

Properties near 28 Sopwith Private

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.