5884 Earlscourt Crescent, Manotick - Kars - Rideau Twp and Area

$2,290,000
5884 Earlscourt Crescent

$2,290,000

New
16d
Detached2-Storey

5884 Earlscourt Crescent, Manotick - Kars - Rideau Twp and Area

Total Monthly Obligation $10,823

Beds
6
Baths
6
Park
10
Sqft
5000 +
DOM
16d
Score
15
Yield
3.5%
Cash on Cash
-8.6%
Cap Rate
2.7%
5Y IRR
8.8%
10Y IRR
9.3%
Property Type-Detached
MLS® Number-X13879450
Beds-6
Bathrooms-6
Size-5000 + sqft
Lot Size-177.66 × 575.2 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$14,531.36 (2026)
Parking-13 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Ottawa True North Realty
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-South
Exterior-Stone, Stucco (Plaster)
Roof-Shingles
Foundation-Concrete
Sewer-Septic
Possession-Flexible
Neighbourhood-8005 - Manotick East to Manotick Station
Title-Residential Freehold

No agent assigned

A true masterpiece on a private 2.66-acre estate in prestigious Rideau Forest, this French château-inspired mansion blends timeless elegance with contemporary luxury. 5,571 sq ft above grade (MPAC) with 9-ft ceilings on BOTH floors plus a fully finished basement- a home where no expense was spared and only top-of-the-line products were used. Jatoba cherry hardwood flows across the main level and up the grand staircase to the dramatic two-storey foyer, with Nevado plaster mouldings and new lighting fixtures throughout, many rooms are freshly painted. The chef-inspired kitchen offers premium appliances, custom cabinetry and an expansive island. Unwind in the panoramic all-season solarium with heated floors! Main-floor library, Guest suite with FULL ensuite, separate entrance with mudroom; upstairs, four generous bedrooms each with ensuite access, the primary is a true sanctuary with fireplace, balcony and spa-like ensuite. Professionally landscaped grounds with 2 luxurious pools and a new hot tub (purchased 2026, installation pending) create a resort-like oasis. Over $300,000 in HIGH-QUALITY renovations since 2019. 50-year Roof Master roof, new furnace, finished basement, pool, hot tub, sunroom and much more.

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

Closing Costs

Mortgage Amount
$1,832,000
Land Transfer Taxes$43,725
Legal Fees (Est.)
$
Total cash required for closing$503,225

Total Monthly Obligation

$10,823/mo
Mortgage $9,237
Monthly Loss $8,392
Principal$2,431
Interest$6,806
Property Tax$1,211
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.5%16
10-Year IRR
7.8%
Returns Index
9.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$81,000/yr
NOI
$53,869/yr
Net Cash Flow
-$4,748/mo
Cash Margin
-70.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.494
LTV Ratio
80.0%18
Vacancy Buffer
0.9 mo16
Risk Index
12.8/ 100

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

Comparables

Properties near 5884 Earlscourt 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.