54 ENCORE Private, Cityview - Parkwoods Hills - Rideau Shore

$765,000
54 ENCORE Private

$765,000

New
8d
Semi-Detached 2-Storey

54 ENCORE Private, Cityview - Parkwoods Hills - Rideau Shore

Total Monthly Obligation $3,917

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
8d
Score
21
Yield
5.6%
Cash on Cash
-0.4%
Cap Rate
4.5%
5Y IRR
15.2%
10Y IRR
14.3%
Property Type-Semi-Detached
MLS® Number-X14088278
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-24.64 × 80.94 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$5,470.23 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REVEL REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-FLEXIBLE
Neighbourhood-7201 - City View/Skyline/Fisher Heights/Parkwood Hills
Title-Residential Freehold

No agent assigned

Welcome to 54 Encore Private, a stunning semi-detached home on a quiet private street. The bright, modern main level is open concept, with the kitchen, living room, and dining room flowing together around a cozy gas fireplace, ideal for everyday living and entertaining. Patio doors open onto a deck made for summer BBQs, which leads down to a grassy yard and an interlock patio area. Upstairs are three bedrooms, including a primary retreat with a walk-in closet and private ensuite. Second-floor laundry makes daily chores easy. The finished basement adds space for a family room, home gym, office or play area. An attached garage adds everyday convenience. All of this sits in a convenient location close to shopping, schools, parks and transit. This one is move-in ready, so book your showing today! POTL fee includes: snow clearing, repair and maintenance of the common elements.

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

Closing Costs

Mortgage Amount
$612,000
Land Transfer Taxes$11,775
Legal Fees (Est.)
$
Total cash required for closing$166,275

Total Monthly Obligation

$3,917/mo
Mortgage $3,086
Monthly Loss $3,105
Principal$812
Interest$2,274
Property Tax$456
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.3%2
5-Year IRR
11.5%46
10-Year IRR
11.8%
Returns Index
24.1/ 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
$42,600/yr
NOI
$28,370/yr
Net Cash Flow
-$722/mo
Cash Margin
-20.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
23.3/ 100

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

Comparables

Properties near 54 ENCORE Private

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.