201 Beachburg Lane, Manotick - Kars - Rideau Twp and Area

$1,019,900
201 Beachburg Lane

$1,019,900

New
2d
DetachedBungalow

201 Beachburg Lane, Manotick - Kars - Rideau Twp and Area

Total Monthly Obligation $4,489

Beds
3
Baths
2
Park
1
Sqft
1500-2000
DOM
2d
Score
17
Yield
3.4%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.3%
Property Type-Detached
MLS® Number-X14102816
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-45 × 92 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Other
Neighbourhood-8003 - Mahogany Community
Title-Residential Freehold

No agent assigned

The Cashmere is a spacious bungalow designed for modern living, featuring an open-concept layout with a large great room and fireplace, a gourmet kitchen, and a generous dining area. The primary suite offers a walk-in closet and ensuite with double sinks, while two additional bedrooms, a full bathroom, and convenient main-floor laundry provide comfort and functionality. Enjoy exceptional added value with the Minto Smarter Home Starter + ecobee Package. Additional features include hardwood flooring throughout the main floor (excluding tiled areas and bedrooms), an oak staircase, solid surface countertops in the kitchen and ensuite, smooth ceilings, 9' main-floor ceilings, and 9' foundation walls in the basement. Take advantage of Mahogany's existing features, like the abundance of green space, the interwoven pathways, the existing parks, and the Mahogany Pond. In Mahogany, you're also steps away from charming Manotick Village, where you're treated to quaint shops, delicious dining options, scenic views, and family-friendly streetscapes. August 31st 2027 occupancy!

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

Closing Costs

Mortgage Amount
$815,920
Land Transfer Taxes$16,873
Legal Fees (Est.)
$
Total cash required for closing$222,353

Total Monthly Obligation

$4,489/mo
Mortgage $4,114
Monthly Loss $3,406
Principal$1,083
Interest$3,031
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.2%19
10-Year IRR
8.3%
Returns Index
11.0/ 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
$34,188/yr
NOI
$26,269/yr
Net Cash Flow
-$1,925/mo
Cash Margin
-67.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.1/ 100

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

Comparables

Properties near 201 Beachburg Lane

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.