121 St Laurent Boulevard, Manor Park - Cardinal Glen and Area

$949,000
121 St Laurent Boulevard

$949,000

New
8d
Detached2-Storey

121 St Laurent Boulevard, Manor Park - Cardinal Glen and Area

Total Monthly Obligation $4,691

Beds
4
Baths
2
Park
4
Sqft
1500-2000
DOM
8d
Score
20
Yield
5.3%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.0%
Property Type-Detached
MLS® Number-X14081500
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-50 × 97.75 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,861.71 (2026)
Parking-6 - Carport
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-MARILYN WILSON DREAM PROPERTIES INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-Flexible
Neighbourhood-3102 - Manor Park
Title-Residential Freehold

No agent assigned

Welcome home to this immaculate, Manor Park gem where thoughtful renovations, smart-home technology and an exceptional location make everyday living easy. Carpet-free home offering 4 bedrooms + office, 2 full baths, lower-level rec room and a fully fenced private yard. This home is truly move-in ready. 2026 upgrades: beautiful new kitchen cabinetry, quartz counters, new dishwasher, new microwave/hoodfan and new pot lights; 2 completely renovated bathrooms; majority of home freshly painted; new wall-length primary bedroom closet; gas fireplace; new asphalt driveway and shed; and new Samsung Smart washer & dryer. Recent upgrades include luxury vinyl plank flooring throughout (2025); automatic water shutoff + 8 sensors (2024); rear bitumen roof, re-shingled carport and porch roofs, insulation top-up and covered eavestroughs (2023); 200-amp panel, Champion whole-home backup generator, 16-zone smartphone-controlled irrigation, and gas BBQ hookup (2022). Exceptional inclusions: 65" Samsung TV with hidden connections and 8K HDMI fibre to in-wall A/V closet; induction stove + Cuisinart cookware; bar beer fridge; owned 40-gal gas water heater; Lennox Elite hi-efficiency gas furnace, humidifier and Lennox Merit A/C; Lutron Caseta smart lighting throughout controllable via app; powered west-facing shades; app controlled Lorex security cameras and doorbells; Ecobee thermostat + sensor; Napoleon BBQ; patio set + deck-mounted umbrella; and a King 60-gal industrial air compressor plumbed to furnace room, carport and the irrigation system. Best of all, step outside and enjoy the Ottawa River Parkway, Capital Pathway trails, NCC River House, New Edinburgh Sailing Club, McKay Park, Rockcliffe and Pine Hill dog parks, RCMP Stables, public-membership Curling Club and Aviation Parkway-all just moments from home. 24 hours irrevocable on offers please.

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

Closing Costs

Mortgage Amount
$759,200
Land Transfer Taxes$15,455
Legal Fees (Est.)
$
Total cash required for closing$206,755

Total Monthly Obligation

$4,691/mo
Mortgage $3,828
Monthly Loss $3,684
Principal$1,007
Interest$2,821
Property Tax$488
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.4%46
10-Year IRR
11.7%
Returns Index
24.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$50,568/yr
NOI
$35,149/yr
Net Cash Flow
-$899/mo
Cash Margin
-21.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
20.8/ 100

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

Comparables

Properties near 121 St Laurent Boulevard

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.