312 Squadron Crescent, Manor Park - Cardinal Glen and Area

$949,900
312 Squadron Crescent

$949,900

New
20d
Att/Row/Townhouse2-Storey

312 Squadron Crescent, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $4,821

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
20d
Score
16
Yield
4.2%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.4%
Property Type-Att/Row/Townhouse
MLS® Number-X13858668
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.12 × 131.23 ft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$7,375 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-60-90
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Freehold

No agent assigned

Welcome to this beautifully upgraded executive end unit townhome in one of Wateridge's most sought-after locations. Set on a premium 131' deep lot with no rear neighbours, this home offers a rare combination of privacy, space, and luxury finishes throughout. The curb appeal begins with landscaped interlock at the front and a clear frontage, free of fire hydrants and hydro boxes. Inside, a spacious foyer leads into a bright, open concept main level with 9 foot ceilings and upgrades throughout, including premium flooring and customs blinds. The layout flows effortlessly from the entry to the chef's kitchen, which features an extended island and opens to the dining and living areas, making it ideal for everyday living and entertaining alike. Upstairs, the beautiful wood staircase leads to three generously sized bedrooms. The gorgeous primary suite is complete with two walk-in closets and a beautifully designed 4-piece ensuite. A convenient upper level laundry room adds everyday ease. The finished basement extends your living space with a large rec room and plenty of storage. Outside, the end unit advantage shines with private access to the backyard. This fully fenced, landscaped outdoor retreat offers a gas hookup for your BBQ, an interlocked seating area with gazebo, and a large storage shed, all with exceptional privacy. Luxurious, thoughtfully upgraded, and impeccably located, this Wateridge gem is a must-see. Book your showing today!

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

Closing Costs

Mortgage Amount
$759,920
Land Transfer Taxes$15,473
Legal Fees (Est.)
$
Total cash required for closing$206,953

Total Monthly Obligation

$4,821/mo
Mortgage $3,832
Monthly Loss $3,813
Principal$1,008
Interest$2,823
Property Tax$615
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.9%1
5-Year IRR
7.1%19
10-Year IRR
8.3%
Returns Index
10.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$39,576/yr
NOI
$23,743/yr
Net Cash Flow
-$1,853/mo
Cash Margin
-56.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.525
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.1/ 100

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

Comparables

Properties near 312 Squadron 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.