2482 Esprit Drive, Orleans - Cumberland and Area

$699,900
2482 Esprit Drive

$699,900

New
23d
Detached2-Storey

2482 Esprit Drive, Orleans - Cumberland and Area

Total Monthly Obligation $3,617

Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
23d
Score
19
Yield
5.1%
Cash on Cash
-2.7%
Cap Rate
4.0%
5Y IRR
13.5%
10Y IRR
12.9%
Property Type-Detached
MLS® Number-X13844914
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-9.5 × 26.5 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,025.12 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-OTTAWA PROPERTY SHOP REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Concrete
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-89 days
Neighbourhood-1118 - Avalon East
Title-Residential Freehold

No agent assigned

This beautifully appointed Minto Hudson model offering an elegant blend of style, comfort and functionality. The bright, open-concept main level features rich hardwood flooring, a spacious living room with gas fireplace and contemporary surround, plus a versatile den ideal for a home office or quiet retreat. The well-designed eat-in kitchen showcases stylish cabinetry, stainless steel appliances, a gas range, large centre island and upgraded sink-perfect for both everyday living and entertaining. Upstairs, newer hardwood flooring flows throughout the second level and staircase, creating a warm and refined feel. Three generously sized bedrooms include a spacious primary suite with walk-in closet and private 3-piece ensuite. The fully finished lower level expands the living space with a large recreation room and an additional 3-piece bathroom-ideal for guests, a home gym, media room or family retreat. Step outside to a fully fenced backyard featuring two decks, providing multiple spaces for outdoor dining, entertaining and relaxation. The driveway is partially finished in attractive interlock and offers convenient side-by-side parking. Ideally situated close to schools, shopping, public transit and the François Dupuis Recreation Centre, 2482 Esprit Drive offers a sophisticated lifestyle in a convenient, family-friendly location.

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

Closing Costs

Mortgage Amount
$559,920
Land Transfer Taxes$10,473
Legal Fees (Est.)
$
Total cash required for closing$151,953

Total Monthly Obligation

$3,617/mo
Mortgage $2,823
Monthly Loss $2,874
Principal$743
Interest$2,080
Property Tax$419
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.7%34
10-Year IRR
10.4%
Returns Index
17.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$35,664/yr
NOI
$22,572/yr
Net Cash Flow
-$942/mo
Cash Margin
-31.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.7 mo43
Risk Index
23.4/ 100

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

Comparables

Properties near 2482 Esprit Drive

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.