31 Pritchard Drive, South of Baseline to Knoxdale

$850,000
31 Pritchard Drive

$850,000

New
3d
Duplex2-Storey

31 Pritchard Drive, South of Baseline to Knoxdale

Total Monthly Obligation $4,221

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
1500-2000
DOM
3d
Score
17
Yield
4.2%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.8%
10Y IRR
10.9%
Property Type-Duplex
MLS® Number-X14098108
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-75 × 100 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Duplex
Taxes-$5,007 (2026)
Parking-4 - None
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-7606 - Manordale
Title-Residential Freehold

No agent assigned

Welcome to 31A Pritchard Drive, a beautifully updated 4 bedroom, 2 bathroom main level home in the heart of desirable Manordale. Offering over 1,800 square feet of finished living space, this bright and spacious residence features hardwood flooring, an open concept living and dining area, and a modern kitchen designed for everyday living and entertaining. The inviting living room is highlighted by a sleek built in electric fireplace, creating a warm and stylish focal point. The finished lower level provides a large family room plus a versatile bonus space that is ideal for a home office, gym, playroom, or guest area. Enjoy access to a generous shared backyard surrounded by mature trees, along with private in unit laundry and ample parking. Conveniently located near schools, parks, shopping, transit, and major routes, this move in ready home offers comfort, flexibility, and an excellent west Ottawa location.

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

Closing Costs

Mortgage Amount
$680,000
Land Transfer Taxes$13,475
Legal Fees (Est.)
$
Total cash required for closing$184,975

Total Monthly Obligation

$4,221/mo
Mortgage $3,429
Monthly Loss $3,319
Principal$902
Interest$2,526
Property Tax$417
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.2%1
5-Year IRR
7.6%21
10-Year IRR
8.7%
Returns Index
11.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,496/yr
NOI
$22,439/yr
Net Cash Flow
-$1,559/mo
Cash Margin
-52.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
20.0/ 100

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

Comparables

Properties near 31 Pritchard 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.