Lot 6 Juniper Street, The Nation

$610,000
Lot 6 Juniper Street

$610,000

New
21d
DetachedBungalow

Lot 6 Juniper Street, The Nation

Total Monthly Obligation $2,836

Beds
2
Baths
2
Park
2
Sqft
1100-1500
DOM
21d
Score
23
Yield
5.1%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Detached
MLS® Number-X13859208
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Listed on site-Oct 2, 2026
Style-Bungalow
Building Type-Detached
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Aluminum Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-2027
Neighbourhood-616 - Limoges
Title-Residential Freehold

No agent assigned

***OPEN HOUSE SUNDAY FROM 11 am - 1 pm @ 235 Bourdeau *** Welcome to Willow Springs PHASE 2 - Limoges's newest residential development! This exciting new development combines the charm of rural living with easy access to amenities, and just a mere 25-minute drive from Ottawa. Built by Landric Homes - known in Québec as the multi-award-winning Construction LaVérendrye (long-standing reputation for quality craftsmanship, thoughtful design, modern/luxurious feel, and exceptional attention to detail). Now introducing 'The Oswald', a to-be-built detached bungalow featuring 1333 sq/ft of living space, 2 beds, 1.5 baths, 1-car garage, and a great list of standard features such as 9' ceilings, oversized 8' patio doors, ample windows, & much more (additional bathrooms, bedrooms, 2-car garage and finished basement available as upgrades). Experience all that the thriving town of Limoges has to offer, from reputable schools and sports facilities, to vibrant local events, the scenic Larose Forest, and Calypso the largest themed water park in Canada. Model home tours available in Limoges. *Price shown is net of New Rebates, such New Rebates are subject to the enactment of federal and provincial legislation and the purchase price is at all times subject to the terms of any APS between the builder and the buyer. Pricing, specs, and details subject to change without notice.*

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

Closing Costs

Mortgage Amount
$488,000
Land Transfer Taxes$8,675
Legal Fees (Est.)
$
Total cash required for closing$132,175

Total Monthly Obligation

$2,836/mo
Mortgage $2,461
Monthly Loss $2,188
Principal$647
Interest$1,813
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.6%3
5-Year IRR
12.0%50
10-Year IRR
12.1%
Returns Index
26.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$31,176/yr
NOI
$23,558/yr
Net Cash Flow
-$497/mo
Cash Margin
-19.1%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
29.9/ 100

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

Comparables

Properties near Lot 6 Juniper Street

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.