4980 Opeongo Road, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

$989,888
4980 Opeongo Road

$989,888

New
16d
DetachedSidesplit

4980 Opeongo Road, Constance Bay - Dunrobin - Kilmaurs - Woodlawn

Total Monthly Obligation $4,857

Beds
4
Baths
3
Park
6
Sqft
1500-2000
DOM
16d
Score
16
Yield
3.8%
Cash on Cash
-7.6%
Cap Rate
3.0%
5Y IRR
9.6%
10Y IRR
9.9%
Property Type-Detached
MLS® Number-X13871694
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-100 × 143 ft
Listed on site-Oct 7, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$5,869 (2026)
Parking-8 - Attached
Basement-Finished, Full
Heating-Forced Air (Propane)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Wood
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Septic
Possession-TBA, Immediate
Neighbourhood-9301 - Constance Bay
Title-Residential Freehold

No agent assigned

Crown Point is calling you! Discover the waterfront lifestyle you've been dreaming of in this stunning 4-bedroom, 2.5-bath home, perfectly positioned to capture breathtaking panoramic views of the Gatineau Hills and Ottawa River. Set in an incredible neighbourhood with a true sense of community, this property offers the perfect blend of spectacular scenery, comfortable living and thoughtful updates. The heart of the home is the beautifully renovated open-concept kitchen, dining and living area, featuring gleaming hardwood floors and a cozy gas fireplace - the perfect space for entertaining while taking in the incredible views. The massive primary bedroom is a true retreat, complete with a with fireplace, private ensuite, walk-in closet and sweeping views of the Gatineau Hills and Ottawa River. Three additional bedrooms, with the bedroom areas finished in 2021, provide plenty of space for family, guests or a home office. The impressive 2-car garage is complemented by a loft-style family room addition, offering even more flexible living space. Major updates include the roof, windows, septic system, electrical and plumbing, all completed in 2011, along with a new furnace and central air conditioning in 2018. The kitchen renovation and main-level hardwood flooring further enhance the home's appeal. Whether you're enjoying your morning coffee overlooking the water, gathering with family around the fireplace, or simply taking in the spectacular sunsets, this is a home designed to embrace its waterfront setting. With its incredible views, extensive updates, generous living spaces and welcoming community atmosphere, this is a rare opportunity to enjoy waterfront living at its finest. Crown Point is calling - come see why you'll want to stay!

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

Closing Costs

Mortgage Amount
$791,910
Land Transfer Taxes$16,273
Legal Fees (Est.)
$
Total cash required for closing$215,751

Total Monthly Obligation

$4,857/mo
Mortgage $3,993
Monthly Loss $3,806
Principal$1,051
Interest$2,942
Property Tax$489
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.7/ 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
$37,800/yr
NOI
$23,651/yr
Net Cash Flow
-$2,022/mo
Cash Margin
-64.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.9/ 100

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

Comparables

Properties near 4980 Opeongo 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.