623 Wild Shore Crescent, Blossom Park - Airport and Area

$599,000
623 Wild Shore Crescent

$599,000

New
23d
Att/Row/Townhouse2-Storey

623 Wild Shore Crescent, Blossom Park - Airport and Area

Total Monthly Obligation $3,151

Beds
3
Baths
3
Park
2
Sqft
1100-1500
DOM
23d
Score
20
Yield
5.3%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13844128
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-24.54 × 101.71 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,312.97 (2026)
Parking-3 - Detached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained south facing 3-bedroom, 3-bathroom END-UNIT townhome, set on a mature, tree-lined and exceptionally quiet street in the highly desirable neighbourhood of Riverside South. With generous living spaces and thoughtful design, this home is ideal for families or professionals seeking low-maintenance living without compromising comfort. The main floor has a welcoming foyer with access to Powder Room, Closet and Garage and leading to spacious Dining area, a spacious kitchen, separate Breakfast area and bright Living area-perfect for everyday living or entertaining. Upstairs, the primary suite offers a peaceful retreat with a 3-piece ensuite and walk-in closet. Two additional good size bedrooms and a full family bathroom complete the second level. The lower level provides a bright and inviting rec room with a gas fireplace, offering plenty of space to relax, host guests, or create a dedicated family area. Oversized window floods the basement with natural light! The PRIVATE BACKYARD, with NO DIRECT REAR NEIGHBOUR, offers a generous outdoor space ideal for unwinding while kids or visitors play. Pride of ownership is evident throughout, with meticulous care reflected in every room. Driveway parks 2 additional cars in addition to garage parking. Located within walking distance of a large park, the Rideau River, walking trails, and abundant green space, this home offers exceptional outdoor access. You're also just 5-10 MINUTES WALKING distance from parks, River, Play structures, splashpad, Grocery store, shopping, gym, restaurants, and other everyday amenities, and nearby frequent service transit park & Ride providing convenient connectivity across the city. This move-in-ready home presents an outstanding opportunity to live in a growing, highly sought-after neighbourhood with excellent lifestyle amenities like schools, at your doorstep. Roof & Furnace already replaced and Stainless Steel Appliances replaced recently.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,151/mo
Mortgage $2,416
Monthly Loss $2,515
Principal$636
Interest$1,780
Property Tax$359
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.4%1
5-Year IRR
9.8%34
10-Year IRR
10.5%
Returns Index
18.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,452/yr
NOI
$19,494/yr
Net Cash Flow
-$792/mo
Cash Margin
-30.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.1/ 100

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

Comparables

Properties near 623 Wild Shore Crescent

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.