822 Chipping Circle, Blossom Park - Airport and Area

$599,000
822 Chipping Circle

$599,000

New
8d
Att/Row/Townhouse2-Storey

822 Chipping Circle, Blossom Park - Airport and Area

Total Monthly Obligation $3,171

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
8d
Score
21
Yield
5.5%
Cash on Cash
-1.1%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Att/Row/Townhouse
MLS® Number-X14087528
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.08 × 101.71 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,562.39 (2025)
Parking-2 - Built-In
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Natural Gas
Pool-None
Facing-West
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

Set in the growing family community of Riverside South, this newer Urbandale Apollo townhome offers the layout and finish level today's buyers want: modern, practical, and easy to enjoy from day one. With 3 bedrooms, 3 bathrooms, an attached garage, a finished lower level, and about $85K in upgrades, it is a great fit for first-time buyers, young families, downsizers, or anyone wanting low-maintenance living. From the front, the home has a clean contemporary exterior with brick accents, a covered porch, frosted privacy glass at the main door, and a partially fenced outdoor space. Inside, the main level feels bright and open with 9-foot ceilings, hardwood flooring, upgraded lighting, and an easy flow between the living, dining, and kitchen areas. The gas fireplace adds warmth, and the kitchen features quartz countertops, upgraded cabinetry, a painted island with breakfast bar seating, backsplash tile, soft-close drawers, a microwave/hood fan, and high-end appliances. A foyer, powder room, mudroom, and garage access add convenience. Upstairs, the primary bedroom has oversized windows, a large walk-in closet, and a stylish ensuite with quartz counters, double sinks, an upgraded walk-in shower, and a built-in niche. 2 additional bedrooms are bright and comfortable, with a modern main bathroom nearby, and the second-floor laundry keeps routines simple. The finished basement adds flexible space for a family room, home office,or media area, plus storage. Outside, the partially fenced backyard offers usable space for relaxing. Other highlights include custom curtains, crystal lighting, extra pot lights with smart switches, a smart garage door opener, an Energy Star furnace and air conditioning, plus active warranties. Close to parks, schools, grocery stores, River Road, Spratt Road, Riverside South amenities, and routes toward Barrhaven, Manotick, and the rest of Ottawa, this is a newer, upgraded townhome in a location that keeps everyday life convenient.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,171/mo
Mortgage $2,416
Monthly Loss $2,536
Principal$636
Interest$1,780
Property Tax$380
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
21.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,120/yr
NOI
$20,746/yr
Net Cash Flow
-$687/mo
Cash Margin
-24.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.4/ 100

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

Comparables

Properties near 822 Chipping Circle

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.