1902 Featherston Drive, Alta Vista and Area

$1,099,900
1902 Featherston Drive

$1,099,900

New
10d
Detached2-Storey

1902 Featherston Drive, Alta Vista and Area

Total Monthly Obligation $5,244

HausQ Valuation Report
Beds
4
Baths
4
Park
3
Sqft
1500-2000
DOM
10d
Score
17
Yield
4.1%
Cash on Cash
-5.7%
Cap Rate
3.3%
5Y IRR
11.0%
10Y IRR
11.0%
Property Type-Detached
MLS® Number-X14034694
Beds-4
Bathrooms-4
Size-1500-2000 sqft
Lot Size-52.5 × 95.37 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Age-51-99
Taxes-$5,191 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-3609 - Guildwood Estates - Urbandale Acres
Title-Residential Freehold

No agent assigned

Spectacularly located, this single-family home is looking for a new family! Surrounded by wonderful schools, great shopping & restaurants, Cheo, The Ottawa Hospital, places of worship, parks & transit, life could not get any better. The main floor layout features a big living room with a cozy fireplace to ward off Fall's chilly nights. The dining room is ready to host Sunday dinners for family & friends. The massive eat-in kitchen has a great layout with plenty of storage & opens up to the family room. The upper level has 4 very generous-sized bedrooms plus 2 full baths. The expansive lower level has another full bath, a gym, another family room & laundry. The oversized yard features an in-ground pool, a patio & room to kick the soccer ball. The community is close-knit, kind & caring. Simply the Best! 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$879,920
Land Transfer Taxes$18,473
Legal Fees (Est.)
$
Total cash required for closing$239,953

Total Monthly Obligation

$5,244/mo
Mortgage $4,437
Monthly Loss $4,077
Principal$1,168
Interest$3,269
Property Tax$433
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%23
10-Year IRR
9.0%
Returns Index
13.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$44,856/yr
NOI
$30,679/yr
Net Cash Flow
-$1,880/mo
Cash Margin
-50.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
17.6/ 100

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

Comparables

Properties near 1902 Featherston Drive

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.