2912 Fairlea Crescent, Hunt Club - South Keys and Area

$299,900
2912 Fairlea Crescent

$299,900

New
4d
Condo Townhouse2-Storey

2912 Fairlea Crescent, Hunt Club - South Keys and Area

Total Monthly Obligation $2,209

Beds
3
Baths
2
Park
1
Sqft
1000-1199
DOM
4d
Score
29
Yield
9.8%
Cash on Cash
6.9%
Cap Rate
6.1%
5Y IRR
21.1%
10Y IRR
19.2%
Property Type-Condo Townhouse
MLS® Number-X14093264
Beds-3
Bathrooms-2
Size-1000-1199 sqft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,513.13 (2026)
Maintenance-$590/mo
Locker-None
Parking-1 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Possession-Flexible
Neighbourhood-3804 - Heron Gate/Industrial Park
Title-Residential Condo & Other

No agent assigned

Bright, inviting and move-in ready, this three-bedroom condo townhome features a modern kitchen open to the hardwood-floored living and dining areas, plus a private, low-maintenance fenced yard and exclusive parking. Upstairs offers three generous bedrooms and a full bathroom. The finished lower level includes a spacious recreation room with home theatre area, three-piece bathroom, laundry and ample storage. Steps from Fairlea Park, with a playground, splash pad, outdoor rink and ball diamond, and close to schools, transit, shopping, restaurants and recreation. Easy access to South Keys, Carleton University, downtown and the airport. Vacant and available for immediate occupancy. Some photos have been virtually staged.

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

Closing Costs

Mortgage Amount
$239,920
Land Transfer Taxes$2,974
Legal Fees (Est.)
$
Total cash required for closing$64,454

Total Monthly Obligation

$2,209/mo
Mortgage $1,210
Monthly Loss $1,891
Principal$318
Interest$891
Property Tax$209
Condo Fees$590
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.8%35
Cash-on-Cash
-0.3%7
5-Year IRR
15.9%76
10-Year IRR
15.6%
Returns Index
40.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$29,268/yr
NOI
$14,348/yr
Net Cash Flow
-$14/mo
Cash Margin
-0.6%4
Cash Flow Index
4.2/ 100
Risk Profile
Weight: 20%
DSCR
0.9926
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
39.3/ 100

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

Comparables

Properties near 2912 Fairlea Crescent

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.