318 Everest Private D, Elmvale Acres and Area

$380,000
318 Everest Private D

$380,000

New
8d
Condo ApartmentApartment

318 Everest Private D, Elmvale Acres and Area

Total Monthly Obligation $2,324

Beds
2
Baths
2
Park
1
Sqft
700-799
DOM
8d
Score
23
Yield
6.8%
Cash on Cash
0.0%
Cap Rate
4.6%
5Y IRR
15.6%
10Y IRR
14.6%
Property Type-Condo Apartment
MLS® Number-X14084736
Beds-2
Bathrooms-2
Size-700-799 sqft
Listed on site-Oct 15, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,097 (2026)
Maintenance-$333.38/mo
Locker-Owned
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBD
Neighbourhood-3701 - Elmvale Acres
Title-Residential Condo & Other

No agent assigned

Welcome to 318D Everest Private, a bright and inviting condo offering a functional open-concept layout and an excellent central location! Filled with natural light, this well-appointed unit features hardwood flooring throughout the main living areas, updated bathrooms, and a brand new washer and dryer. The open-concept kitchen offers generous counter space and ample cabinetry, flowing seamlessly into the living and dining areas to create a comfortable setting for everyday living and entertaining. Step outside to your private balcony overlooking a quiet courtyard, offering a peaceful outdoor space to relax and unwind. Additional conveniences include a dedicated parking space and a large storage locker. Ideally situated within walking distance of shopping, restaurants, parks, and everyday amenities, including Ottawa Train Yards and Elmvale Acres Shopping Centre. Enjoy easy access to public transit, major commuter routes, downtown Ottawa, CHEO, and the Ottawa Hospital General Campus. An excellent opportunity for first-time buyers, downsizers, or anyone looking for low-maintenance living in a convenient location!

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

Closing Costs

Mortgage Amount
$304,000
Land Transfer Taxes$4,175
Legal Fees (Est.)
$
Total cash required for closing$81,675

Total Monthly Obligation

$2,324/mo
Mortgage $1,533
Monthly Loss $1,921
Principal$403
Interest$1,129
Property Tax$258
Condo Fees$333
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.6%2
5-Year IRR
11.4%46
10-Year IRR
11.8%
Returns Index
23.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$25,896/yr
NOI
$13,809/yr
Net Cash Flow
-$382/mo
Cash Margin
-17.7%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
33.7/ 100

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

Comparables

Properties near 318 Everest Private D

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.