6154 Red Willow Drive, Orleans - Convent Glen and Area

$484,900
6154 Red Willow Drive

$484,900

New
7d
Condo Townhouse2-Storey

6154 Red Willow Drive, Orleans - Convent Glen and Area

Total Monthly Obligation $2,656

Beds
3
Baths
3
Park
1
Sqft
1400-1599
DOM
7d
Score
24
Yield
6.6%
Cash on Cash
1.9%
Cap Rate
5.0%
5Y IRR
17.1%
10Y IRR
15.9%
Property Type-Condo Townhouse
MLS® Number-X14088880
Beds-3
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,383 (2026)
Maintenance-$217.91/mo
Locker-None
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK PILON GROUP REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Family Room, Wood
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Possession-TBA
Neighbourhood-2009 - Chapel Hill
Title-Residential Condo & Other

No agent assigned

Welcome to 6154 Red Willow Dr, a spacious 3 bed, 2.5 bath condo townhome in established Chapel Hill, ideally positioned w/no rear neighbours & backing directly onto Roy Park. The main lvl features hardwood flooring & a well-planned layout. A welcoming foyer offers inside access from the attached garage, along w/convenient powder room. The formal dining room provides plenty of space for entertaining. The kitchen offers ample cabinetry & workspace & opens to a casual dining area. The spacious living area overlooks the backyard & mature greenspace beyond. The backyard is a true highlight. With desirable southern exposure, both the indoor & outdoor spaces benefit from excellent natural light throughout the day. A deck provides plenty of rm for outdoor dining, entertaining or relaxing. Beyond the fenced yard are no rear neighbours, only the mature trees & greenspace of Roy Park. Upstairs, the oversized primary bedroom extends nearly 20ft & enjoys beautiful views over the backyard & park. The suite also includes a WIC & ensuite. 2 additional bedrooms are generously sized, while a full main bath completes the lvl. The LL adds substantial living space w/ lrg family rm centred around a wood-burning fireplace. Additional highlights include HW flooring on the main lvl, roof (2015) & furnace (2020). Condo fees include common-area landscaping & snow removal, roadway & visitor parking maintenance, playground upkeep, corporation insurance & reserve fund contributions. Located in sought-after Chapel Hill, this mature, family-friendly community offers convenient access to Roy Park, nearby Heritage Park, schools, walking & cycling routes, recreation, shopping & restaurants, along w/easy connections to Hwy 174. A wonderful opportunity to enjoy generous interior space, mature surroundings & an exceptional south-facing park-backing setting in one of Orléans' most established communities. Some photos virtually staged.

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

Closing Costs

Mortgage Amount
$387,920
Land Transfer Taxes$6,173
Legal Fees (Est.)
$
Total cash required for closing$104,653

Total Monthly Obligation

$2,656/mo
Mortgage $1,956
Monthly Loss $2,141
Principal$515
Interest$1,441
Property Tax$282
Condo Fees$218
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-3.1%4
5-Year IRR
13.2%59
10-Year IRR
13.2%
Returns Index
30.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
24/ 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
$31,788/yr
NOI
$20,211/yr
Net Cash Flow
-$272/mo
Cash Margin
-10.3%1
Cash Flow Index
0.6/ 100
Risk Profile
Weight: 20%
DSCR
0.8617
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
32.4/ 100

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

Comparables

Properties near 6154 Red Willow Drive

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.