136 Glamorgan Drive, Kanata

$594,900
136 Glamorgan Drive

$594,900

New
38d
Semi-Detached 3-Storey

136 Glamorgan Drive, Kanata

Total Monthly Obligation $3,092

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
38d
Score
21
Yield
5.4%
Cash on Cash
-0.9%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.0%
Property Type-Semi-Detached
MLS® Number-X13788496
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-33.46 × 171.85 ft
Listed on site-Sep 15, 2026
Style-3-Storey
Building Type-Semi-Detached
Taxes-$3,805 (2026)
Parking-3 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room, Wood
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate / Flexible
Neighbourhood-9003 - Kanata - Glencairn/Hazeldean
Title-Residential Freehold

No agent assigned

What a Find ! 3+1 Bedroom Semi-Detached Home in the great community of Glen Cairn Kanata on an incredible 172' deep, fenced, private & treed lot with NO Rears Neighbours backing onto the Trans-Canada Trail! Inviting entry leads to Main Floor family room (or 4th bedroom) w/hardwood flooring, laundry/storage & double doors to the 14' x 12' cedar deck and direct access to Garage - Staircase leads to Spacious & Open Main Living Level w/ Brazilian Cherry Hardwood floors, Crown Moulding: Living room w/wood burning fireplace & pot lights; separate yet open dining area; Bright White eat-in kitchen with bay window overlooking southern rear yard & large Pantry or Optional Laundry plus convenient 2 pc. Powder bath - The top level offers 3 bedrooms including large primary bedroom w/walk-in closet & 4 pc Ensuite bath, 2 add'l bedroom w/ double closets plus full main bath. New roof'23, New Windows'21, New Front & garage door'21, Brand New Air Conditioner'26, central vac roughed-in, gas BBQ connection + Gas BBQ included, Furnace'12, 2 garden sheds'21 & '26, Stainless Steel Dishwasher'21, Fridge'23, Washer/Dryer' '19. Close to schools, parks, public transit & shopping - Don't Wait to Call this Home !

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

Closing Costs

Mortgage Amount
$475,920
Land Transfer Taxes$8,373
Legal Fees (Est.)
$
Total cash required for closing$128,853

Total Monthly Obligation

$3,092/mo
Mortgage $2,400
Monthly Loss $2,460
Principal$631
Interest$1,768
Property Tax$317
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.2%2
5-Year IRR
10.8%41
10-Year IRR
11.2%
Returns Index
21.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$32,400/yr
NOI
$20,855/yr
Net Cash Flow
-$662/mo
Cash Margin
-24.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
27.0/ 100

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

Comparables

Properties near 136 Glamorgan 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.