46 Avonlea Road, Tanglewood - Grenfell Glen - Pineglen

$1,050,000
46 Avonlea Road

$1,050,000

New
17d
DetachedBungalow

46 Avonlea Road, Tanglewood - Grenfell Glen - Pineglen

Total Monthly Obligation $5,214

Beds
6
Baths
4
Park
5
Sqft
1500-2000
DOM
17d
Score
16
Yield
4.0%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X13868362
Beds-6
Bathrooms-4
Size-1500-2000 sqft
Lot Size-100 × 150 ft
Listed on site-Oct 6, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$7,240 (2025)
Parking-7 - Attached
Basement-Finished
Heating-Baseboard (Gas)
Brokerage-EXP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Wood
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-7504 - Grenfell Glen
Title-Residential Freehold

No agent assigned

Welcome to 46 Avonlea Road, a mid-century bungalow of stone and cedar in Grenfell Glen, one of Nepean's most sought-after neighbourhoods. With six bedrooms and four bathrooms, this home also includes a secondary suite with its own full-sized kitchen. A circular driveway and covered front porch lead you to the flagstone foyer, and from there the main living area opens up under vaulted ceilings with exposed wood beams. Hardwood runs underfoot, and a stone wood-burning fireplace anchors the room, with a wall of windows looking out into the trees. The dining area has built-in storage along one wall, and the sunny sitting area beside it has two sets of patio doors out to the deck. The kitchen features white shaker cabinetry, a subway tile backsplash, a gas range, stainless steel appliances, and a breakfast counter with seating. Rounding out the main living space, a powder room sits close by for guests. The primary bedroom has its own ensuite with a glass walk-in shower, and another bedroom offers triple closets and direct access to a full bath. The secondary suite works well as an in-law suite or a rental, with its own kitchen, an eating area, and a bedroom with a fireplace and sliding doors to the backyard as well as its own separate entrance beside the garage door. The finished lower level gives you even more room, with a large recreation room built around a brick fireplace, a wet bar under a curved wood canopy, additional bedrooms, a home office, and a full bathroom. Out back, the south-facing yard is the highlight. A large deck steps down to an open lawn framed by mature trees, and an interlock patio next to it gives you a second spot to gather. Two storage sheds and a double garage with room for a workbench keep everything organized. Grenfell Glen is a quiet, private community of roughly 150 homes bordered by Greenbelt forest, with Merivale Road shopping, Hunt Club, and major routes just minutes away. Well pump and Cap replaced in 2026

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

Closing Costs

Mortgage Amount
$840,000
Land Transfer Taxes$17,475
Legal Fees (Est.)
$
Total cash required for closing$228,975

Total Monthly Obligation

$5,214/mo
Mortgage $4,235
Monthly Loss $4,099
Principal$1,115
Interest$3,121
Property Tax$603
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%1
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.1/ 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
$41,496/yr
NOI
$25,606/yr
Net Cash Flow
-$2,102/mo
Cash Margin
-60.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.2/ 100

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

Comparables

Properties near 46 Avonlea Road

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.