3043 FAIRLEA Crescent 14, Hunt Club - South Keys and Area

$309,000
3043 FAIRLEA Crescent 14

$309,000

New
7d
Condo Townhouse2-Storey

3043 FAIRLEA Crescent 14, Hunt Club - South Keys and Area

Total Monthly Obligation $2,182

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1200-1399
DOM
7d
Score
44
Yield
10.7%
Cash on Cash
12.9%
Cap Rate
7.3%
5Y IRR
26.0%
10Y IRR
23.4%
Property Type-Condo Townhouse
MLS® Number-X14085658
Beds-4
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,500 (2025)
Maintenance-$527.17/mo
Locker-None
Parking-2 - Surface
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Foundation-Block, Concrete
Possession-Immediate
Neighbourhood-3804 - Heron Gate/Industrial Park
Title-Residential Condo & Other

No agent assigned

Priced to Sell! An Affordable Opportunity in a Transit-Friendly Ottawa Location! Welcome to 3043 Fairlea Crescent, Unit 14 - a fantastic opportunity to own a four-bedroom and 1.5 bathroom townhome at attractive price in a convenient Ottawa location. This well-positioned town home offers two parking spots (not one) and excellent value for buyers looking to enter the market without compromising on everyday convenience. Enjoy easy access to OC Transpo bus routes, with multiple routes serving the area and convenient connections throughout the city. Located close to shopping, parks, schools and major roads, with quick access to Walkley Road and Highway 417, this is a practical location for commuters and busy households. The neighbourhood is also highly walkable, making many everyday errands accessible without a car. A great opportunity for first-time buyers, downsizers or investors seeking an affordable Ottawa property in a transit-friendly location. Don't miss this chance to own at a price that's hard to ignore!

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

Closing Costs

Mortgage Amount
$247,200
Land Transfer Taxes$3,110
Legal Fees (Est.)
$
Total cash required for closing$66,410

Total Monthly Obligation

$2,182/mo
Mortgage $1,246
Monthly Loss $1,854
Principal$328
Interest$918
Property Tax$208
Condo Fees$527
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
6.0%50
Cash-on-Cash
5.5%24
5-Year IRR
20.5%93
10-Year IRR
19.3%
Returns Index
56.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeC
44/ 100
Poor•Caution

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$33,120/yr
NOI
$18,582/yr
Net Cash Flow
$302/mo
Cash Margin
10.9%31
Cash Flow Index
30.8/ 100
Risk Profile
Weight: 20%
DSCR
1.2449
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
47.2/ 100

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

Comparables

Properties near 3043 FAIRLEA Crescent 14

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.