5B Kemp Drive, Blossom Park - Airport and Area

$1,020,000
5B Kemp Drive

$1,020,000

New
8d
Detached2-Storey

5B Kemp Drive, Blossom Park - Airport and Area

Total Monthly Obligation $5,155

Beds
4
Baths
3
Park
4
Sqft
3000-3500
DOM
8d
Score
19
Yield
5.2%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.7%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-X14080726
Beds-4
Bathrooms-3
Size-3000-3500 sqft
Lot Size-54.03 × 109.58 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,984 (2025)
Parking-6 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Stone, Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-2605 - Blossom Park/Kemp Park/Findlay Creek
Title-Residential Freehold

No agent assigned

Discover exceptional space, comfort and flexibility in this impressive Cardel-built executive home in desirable Kemp Park. Offering over 3,400 sq. ft. of living space entirely above grade, this spacious property provides an ideal setting for families and professionals seeking room to live, work and entertain. The home features four generous upstairs bedrooms, including an oversized primary suite with a walk-in closet and five-piece ensuite featuring a deep soaker tub and separate shower. A separate main-floor office/den offers excellent flexibility for working from home, studying or creating a quiet retreat. The bright main level boasts soaring ceilings, hardwood flooring in the formal living and dining rooms, and a spacious family room with a gas fireplace. The open-concept kitchen and eating area provide a welcoming space for everyday living and entertaining, with direct access to the backyard. Recent kitchen updates include quartz countertops, backsplash, sink, faucet and updated cabinet hardware. The bathrooms have also been refreshed with new quartz vanity tops and faucets, adding a modern touch throughout. The framed and insulated basement, complete with bathroom rough-ins, offers additional potential for a recreation room, home gym, media room or extra living space to suit your needs. Outside, enjoy a fully fenced backyard, refreshed lawn and professional landscaping extending from the front of the property through the rear garden areas. This inviting outdoor space is perfect for relaxing, entertaining or enjoying time with family and friends. Conveniently located in an established south-Ottawa neighbourhood near parks, Greenbelt trails, schools, shopping and Ottawa International Airport, this exceptional home combines generous living space, a flexible layout, modern updates and comfortable outdoor living in a desirable location.

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

Closing Costs

Mortgage Amount
$816,000
Land Transfer Taxes$16,875
Legal Fees (Est.)
$
Total cash required for closing$222,375

Total Monthly Obligation

$5,155/mo
Mortgage $4,114
Monthly Loss $4,072
Principal$1,083
Interest$3,032
Property Tax$665
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.2/ 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
$52,596/yr
NOI
$34,852/yr
Net Cash Flow
-$1,210/mo
Cash Margin
-27.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
19.0/ 100

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

Comparables

Properties near 5B Kemp 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.