778 St. Andre Drive 25A, Orleans - Convent Glen and Area

$349,900
778 St. Andre Drive 25A

$349,900

New
3d
Condo TownhouseStacked Townhouse

778 St. Andre Drive 25A, Orleans - Convent Glen and Area

Total Monthly Obligation $2,253

Bed+Den
3+3
Baths
2
Park
1
Sqft
1200-1399
DOM
3d
Score
26
Yield
7.9%
Cash on Cash
3.2%
Cap Rate
5.3%
5Y IRR
18.2%
10Y IRR
16.7%
Property Type-Condo Townhouse
MLS® Number-X14099828
Bed+Den-3+3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 20, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,550 (2026)
Maintenance-$429.15/mo
Locker-None
Parking-1 - Carport
Basement-Full, Finished
Heating-Baseboard (Electric)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Other
Possession-To Be Arranged
Neighbourhood-2002 - Hiawatha Park/Convent Glen
Title-Residential Condo & Other

No agent assigned

Enjoy the best of condo living in this corner unit stacked townhouse, ideally situated on the main and lower levels. Featuring a spacious, fully fenced yard with patio and walkway, this home offers a wonderful blend of indoor and outdoor living. The main level boasts hardwood flooring, a spacious foyer, and bright living and dining areas with large windows that fill the space with natural light. The functional galley-style kitchen offers access from either end, with additional space along the side wall for a small dining table. A convenient powder room and stacked laundry complete the main level. The lower level features three carpeted bedrooms, a full bathroom, and a utility room with additional storage space. Enjoy the convenience of one covered parking space, with visitor parking located just before and after the unit. Residents also have access to an outdoor in-ground pool and shared community garden, courtyard and park area. Ideally located just steps from the Ottawa River's scenic walking and cycling paths, and within walking distance of Metro, Shoppers Drug Mart, LCBO, restaurants and other everyday amenities. Public transit is nearby, with several schools and the Bob MacQuarrie Recreation Complex just south of Highway 174. Convenient access to Highway 174 and the upcoming LRT expansion adds to the appeal of this well-located home.

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

Closing Costs

Mortgage Amount
$279,920
Land Transfer Taxes$3,724
Legal Fees (Est.)
$
Total cash required for closing$75,204

Total Monthly Obligation

$2,253/mo
Mortgage $1,411
Monthly Loss $1,882
Principal$371
Interest$1,040
Property Tax$213
Condo Fees$429
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.2%29
Cash-on-Cash
-2.9%4
5-Year IRR
13.6%62
10-Year IRR
13.6%
Returns Index
32.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$27,600/yr
NOI
$14,740/yr
Net Cash Flow
-$183/mo
Cash Margin
-8.0%1
Cash Flow Index
1.0/ 100
Risk Profile
Weight: 20%
DSCR
0.8718
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
36.3/ 100

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

Comparables

Properties near 778 St. Andre Drive 25A

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.