111 Bartlett Private, Hunt Club - Windsor Park Village and Area

$744,900
111 Bartlett Private

$744,900

New
28d
Att/Row/TownhouseBungalow

111 Bartlett Private, Hunt Club - Windsor Park Village and Area

Total Monthly Obligation $3,916

Beds
2
Baths
2
Park
2
Sqft
1500-2000
DOM
28d
Score
17
Yield
4.5%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13843488
Beds-2
Bathrooms-2
Size-1500-2000 sqft
Lot Size-39.53 × 101.02 ft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Taxes-$6,430 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-THE AGENCY OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-The closing date hinders on the Certificate of Appointment
Neighbourhood-4803 - Hunt Club/Western Community
Title-Residential Freehold

No agent assigned

Turnkey Living in Hunt Club - Windsor Park Village! Beautifully renovated from top to bottom in 2020, this 2-bedroom home is move-in ready and finished with quality upgrades throughout. The main living space features new flooring, updated light fixtures, and plantation shutters, with a gas fireplace and new surround as the focal point. The kitchen was completely gutted and rebuilt, creating a bright, modern space for cooking and entertaining, complete with a large island offering ample storage.The primary suite offers hardwood flooring, a double clothes closet, and an updated ensuite with a walk-in shower. A new front door, interior doors, and closet doors carry the fresh look through every room.Outside, the low-maintenance front yard is landscaped with interlock, so there's little to do year-round. The backyard is designed for relaxing, with an interlock brick patio, stairs, a deck, and established gardens. Interior access from the double car garage adds everyday convenience. Close to transit, shopping, parks, and the airport, this home is ideal for buyers who want a turnkey property with nothing left to do.

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

Closing Costs

Mortgage Amount
$595,920
Land Transfer Taxes$11,373
Legal Fees (Est.)
$
Total cash required for closing$161,853

Total Monthly Obligation

$3,916/mo
Mortgage $3,005
Monthly Loss $3,125
Principal$791
Interest$2,214
Property Tax$536
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$33,240/yr
NOI
$18,986/yr
Net Cash Flow
-$1,423/mo
Cash Margin
-51.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo39
Risk Index
21.0/ 100

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

Comparables

Properties near 111 Bartlett 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.