1480 Heatherington Road A, Hunt Club - South Keys and Area

$329,900
1480 Heatherington Road A

$329,900

Price Change
23d
Condo Townhouse2-Storey

1480 Heatherington Road A, Hunt Club - South Keys and Area

Total Monthly Obligation $2,187

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
23d
Score
31
Yield
9.0%
Cash on Cash
7.3%
Cap Rate
6.1%
5Y IRR
21.4%
10Y IRR
19.5%
Property Type-Condo Townhouse
MLS® Number-X13845662
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Condo Townhouse
Age-51-99
Taxes-$2,049 (2025)
Maintenance-$486/mo
Locker-None
Parking-1 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-3804 - Heron Gate/Industrial Park
Title-Residential Condo & Other

No agent assigned

Welcome to this fantastic 3-bedroom, 2-bathroom end-unit condo townhouse in Ottawa, offering an exceptional combination of space, convenience, and value. Tucked into a vibrant community close to local amenities, schools, parks, and public transportation, this home features the added bonus of proximity to a major transit station for effortless commuting. Inside, the functional layout is highlighted by a beautifully updated kitchen boasting modern cabinetry, perfectly designed for daily cooking and entertaining. The smart two-bathroom configuration includes a convenient upper-level bath alongside an additional bathroom located down in the basement, adding incredible flexibility to the home. As a desirable end-unit, this property benefits from an expansive yard with a larger-than-average backyard, providing plenty of private outdoor space for relaxing or family gatherings. Complete with one dedicated exterior parking space and a solid history in a well-established Carleton condominium corporation, this property represents an incredible opportunity for first-time buyers or investors looking for a smart, well-located asset. 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$263,920
Land Transfer Taxes$3,424
Legal Fees (Est.)
$
Total cash required for closing$70,904

Total Monthly Obligation

$2,187/mo
Mortgage $1,331
Monthly Loss $1,837
Principal$350
Interest$981
Property Tax$171
Condo Fees$486
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
5.0%37
Cash-on-Cash
0.6%9
5-Year IRR
16.5%79
10-Year IRR
16.0%
Returns Index
42.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
31/ 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
$29,652/yr
NOI
$16,406/yr
Net Cash Flow
$36/mo
Cash Margin
1.5%6
Cash Flow Index
6.3/ 100
Risk Profile
Weight: 20%
DSCR
1.0329
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
40.5/ 100

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

Comparables

Properties near 1480 Heatherington Road A

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.