66 Kayenta Street, Stittsville - Munster - Richmond

$695,000
66 Kayenta Street

$695,000

New
32d
Att/Row/TownhouseBungalow

66 Kayenta Street, Stittsville - Munster - Richmond

Total Monthly Obligation $3,507

Beds
2
Baths
3
Park
2
Sqft
700-1100
DOM
32d
Score
18
Yield
4.3%
Cash on Cash
-5.5%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.2%
Property Type-Att/Row/Townhouse
MLS® Number-X13811832
Beds-2
Bathrooms-3
Size-700-1100 sqft
Lot Size-23.95 × 98.43 ft
Listed on site-Sep 21, 2026
Style-Bungalow
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$3,944 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-8207 - Remainder of Stittsville & Area
Title-Residential Freehold

No agent assigned

66 Kayenta Street | 1+1 Bedrooms + Den | 2.1 Bathrooms Immaculate Tamarack Dove freehold bungalow townhouse in Stittsville's sought-after Edenwylde adult lifestyle community. This rare, energy-efficient model offers a bright open layout with 9-ft ceilings, hardwood floors, pot lights in the kitchen and living area, and premium finishes throughout. The kitchen features granite countertops and flows into a sun-filled living space with patio doors to a private, fully fenced yard with maintenance-free landscaping. The front den/office-ideal as a workspace or potential extra bedroom-adds flexibility. The primary suite includes a walk-in closet and ensuite. The finished lower level offers a large rec room, second bedroom, full bath, laundry, and storage. Additional highlights include garage door opener, inside garage entry to mudroom with powder room, extra attic insulation, and epoxy-finished porch and garage floor. Includes access to the community centre. Community Centre is a yearly $300/fee includes a basement theater, games nights, party room rental, coffee time and more! A rare opportunity for low-maintenance adult living in a prime Stittsville location.

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

Closing Costs

Mortgage Amount
$556,000
Land Transfer Taxes$10,375
Legal Fees (Est.)
$
Total cash required for closing$150,875

Total Monthly Obligation

$3,507/mo
Mortgage $2,803
Monthly Loss $2,769
Principal$738
Interest$2,066
Property Tax$329
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%21
10-Year IRR
8.8%
Returns Index
12.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$30,000/yr
NOI
$18,556/yr
Net Cash Flow
-$1,257/mo
Cash Margin
-50.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo45
Risk Index
23.0/ 100

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

Comparables

Properties near 66 Kayenta Street

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.