75 Blueheart Bay, Barrhaven

$499,900
75 Blueheart Bay

$499,900

New
3d
Att/Row/Townhouse3-Storey

75 Blueheart Bay, Barrhaven

Total Monthly Obligation $2,709

Beds
2
Baths
4
Park
1
Sqft
1100-1500
DOM
3d
Score
24
Yield
6.3%
Cash on Cash
2.2%
Cap Rate
5.1%
5Y IRR
17.3%
10Y IRR
16.1%
Property Type-Att/Row/Townhouse
MLS® Number-X14097026
Beds-2
Bathrooms-4
Size-1100-1500 sqft
Lot Size-20.18 × 44.95 ft
Listed on site-Oct 20, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,816.28 (2026)
Parking-2 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-7706 - Barrhaven - Longfields
Title-Residential Freehold

No agent assigned

Built by Richcraft Homes, this 2-bedroom, 4-bath home offers a layout that adapts to your lifestyle. The main level opens with a welcoming foyer, interior garage access, a powder bath, and a flexible family room or home office. Upstairs, the second level is bright and open concept with the kitchen, living, and dining areas flowing together over hardwood and tile. The beautiful kitchen is generous in scale, featuring timeless cabinetry, a modern backsplash, and quartz counters. A private balcony off the dining room extends the space outdoors overlooking mature trees and garden. Tucked away from the entertaining areas, a second powder room serves guests. The top floor holds both bedrooms, including a primary with an ensuite, plus a second full bath serving the second bedroom. Laundry is on the same level. Recent updates include upgraded light fixtures throughout, laminate flooring upstairs, and fresh paint from top to bottom. A full basement adds storage without compromise. The private driveway is one of the many details you will appreciate most. Located minutes from parks, transit, shopping, along with excellent elementary and secondary schools within walking distance. This is truly a turn-key home, ready for the next owner to enjoy.

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,709/mo
Mortgage $2,016
Monthly Loss $2,179
Principal$531
Interest$1,486
Property Tax$318
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.0%27
Cash-on-Cash
-3.8%3
5-Year IRR
12.7%55
10-Year IRR
12.8%
Returns Index
28.7/ 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
$31,572/yr
NOI
$20,099/yr
Net Cash Flow
-$342/mo
Cash Margin
-13.0%0
Cash Flow Index
0.4/ 100
Risk Profile
Weight: 20%
DSCR
0.8316
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
31.4/ 100

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

Comparables

Properties near 75 Blueheart Bay

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.