104 Passageway Private, Kanata

$780,000
104 Passageway Private

$780,000

New
32d
Att/Row/TownhouseBungalow

104 Passageway Private, Kanata

Total Monthly Obligation $3,974

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
32d
Score
17
Yield
4.1%
Cash on Cash
-6.9%
Cap Rate
3.1%
5Y IRR
10.2%
10Y IRR
10.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13810588
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-80 × 90 ft
Listed on site-Sep 21, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$5,432.84 (2025)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-SUTTON GROUP - OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-9004 - Kanata - Bridlewood
Title-Residential Freehold

No agent assigned

A lovely, spacious open-concept former model home with cathedral ceilings awaits a new owner. The two (2) plus one (1) bedroom, 3 full baths, and a double garage, attached bungalow end-unit has been meticulously maintained by its original owners. This Thornhill (Elevation A) model from Longwood Homes boasts builders upgrades to include: expansive finished basement with large bedroom, full bathroom and plenty of storage; quartz counter top with place for 6 stools; Upgraded stainless steel appliances; upgraded light fixtures/kitchen cabinets/backsplash; gas fireplace in living room; upgraded hardwood stairs and railings leading to the basement; hardwood and tile flooring through most of the ground floor; and alarm system. Owners improvements include: In 2015 - Extended eves troughing and covering, extensive landscaping, in-ground irrigation system, deck along entire back of the home with full walk-in capacity landscaping, in-ground irrigation system, deck along entire back of the home with full walk-in capacity under for storage, awning over portion of the deck, garage door opener, ramp in garage, new smoke/CO alarm/detectors with battery back-up(2024), refrigerator(2021), water heater (2025) and custom window coverings throughout. A total of 2477 sq ft (1579 sq ft ground floor and 898 sq ft finished basement) according to builder's plans. This home has it all for many types of buyers, located in a quiet enclave and is conveniently located close to all amenities.

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

Closing Costs

Mortgage Amount
$624,000
Land Transfer Taxes$12,075
Legal Fees (Est.)
$
Total cash required for closing$169,575

Total Monthly Obligation

$3,974/mo
Mortgage $3,146
Monthly Loss $3,146
Principal$828
Interest$2,318
Property Tax$453
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.1/ 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
$32,112/yr
NOI
$18,968/yr
Net Cash Flow
-$1,566/mo
Cash Margin
-58.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.6/ 100

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

Comparables

Properties near 104 Passageway Private

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.