665 Bathgate Drive 404, Overbrook - Castleheights and Area

$289,990
665 Bathgate Drive 404

$289,990

New
24d
Condo ApartmentApartment

665 Bathgate Drive 404, Overbrook - Castleheights and Area

Total Monthly Obligation $2,455

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
24d
Score
25
Yield
10.5%
Cash on Cash
4.2%
Cap Rate
5.5%
5Y IRR
19.0%
10Y IRR
17.4%
Property Type-Condo Apartment
MLS® Number-X13841894
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 29, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$2,728.28 (2026)
Maintenance-$857.97/mo
Locker-Exclusive
Parking-1 - Underground
Basement-None
Heating-Water (Gas)
Brokerage-EXP REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-3505 - Carson Meadows
Title-Residential Condo & Other

No agent assigned

Spacious 3 bedroom, 1.5 bath apartment in one of the best well-managed buildings in Ottawa. Centrally located, family-oriented neighborhood close to parks schools, hospital, and endless amenities. Utilities included in Gondi fees: (heat, water). Enjoy the indoor pool, sauna, gym, game room, library, pool room, and party room plus outdoor tennis court... this building has lots to offer. One underground parking is included as well as a locker.

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

Closing Costs

Mortgage Amount
$231,992
Land Transfer Taxes$2,825
Legal Fees (Est.)
$
Total cash required for closing$62,323

Total Monthly Obligation

$2,455/mo
Mortgage $1,170
Monthly Loss $2,147
Principal$308
Interest$862
Property Tax$227
Condo Fees$858
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.1%28
Cash-on-Cash
-3.3%4
5-Year IRR
13.7%63
10-Year IRR
14.0%
Returns Index
32.1/ 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
$30,480/yr
NOI
$12,008/yr
Net Cash Flow
-$169/mo
Cash Margin
-6.7%1
Cash Flow Index
1.3/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
34.0/ 100

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

Comparables

Properties near 665 Bathgate Drive 404

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.