TBD WANAKI Road, Manor Park - Cardinal Glen and Area

$809,726
TBD WANAKI Road

$809,726

New
17d
Att/Row/Townhouse2-Storey

TBD WANAKI Road, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $3,641

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
17d
Score
19
Yield
4.6%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Att/Row/Townhouse
MLS® Number-X13869826
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20 × 114.83 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Other
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Other
Neighbourhood-3104 - CFB Rockcliffe and Area
Title-Residential Freehold

No agent assigned

Welcome to The Vector B, a 2,151 sq. ft. Courtyard Townhome by Glenview Homes in Wateridge Village at Rockcliffe. This 3-bedroom, 2.5-bathroom home is FACING A PARK and features a detached double-car garage. At the centre of The Vector is an entertainer's kitchen featuring a walk-in pantry, flush breakfast bar and quartz countertops, opening to the great room and dining area for easy connection. The main floor also features a foyer, powder room and flexible entry options. The second floor offers three bedrooms, laundry and a private primary suite with walk-in closet and ensuite, set apart from the secondary bedrooms. A cathedral ceiling above the open staircase adds a sense of openness between levels. The finished basement provides a recreation room, creating more living space. A standout feature is the 9-FOOT CEILINGS ON THE MAIN FLOOR, SECOND FLOOR AND BASEMENT, complemented by smooth ceilings throughout. Additional included features include hardwood flooring on the ground floor, quartz countertops throughout, 200 AMP electrical service, EV charging rough-in, garage door opener, pot light package and a forced-air high-efficiency gas furnace for heating and cooling with electronic ignition, power vented to the exterior. The home is offered with a $20,000 Design Studio Bonus, allowing buyers to personalize their home through Glenview's Design Studio. Designer options include a full 3-piece bathroom on the main floor, a finished den in the basement and a finished basement bathroom. Pricing for designer options is additional. Located in Wateridge Village at Rockcliffe, surrounded by parks, pathways and green space, with access to transit, shopping, dining, the Ottawa River and downtown Ottawa. An exceptional opportunity to build a home with quality finishes, thoughtful spaces and the flexibility to personalize your home to suit your lifestyle.

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

Closing Costs

Mortgage Amount
$665,919($18,138 CMHC)
Land Transfer Taxes$12,670
Legal Fees (Est.)
$
Total cash required for closing$176,115

Total Monthly Obligation

$3,733/mo
Mortgage $3,358
Monthly Loss $2,849
Principal$884
Interest$2,474
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-6.6%2
5-Year IRR
9.1%30
10-Year IRR
10.5%
Returns Index
17.0/ 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
$36,948/yr
NOI
$28,753/yr
Net Cash Flow
-$962/mo
Cash Margin
-31.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
82.2%14
Vacancy Buffer
2.6 mo42
Risk Index
21.9/ 100

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

Comparables

Properties near TBD WANAKI 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.