35 Ballantrae Way, Kanata

$510,000
35 Ballantrae Way

$510,000

Price Change
31d
Semi-Detached Bungalow

35 Ballantrae Way, Kanata

Total Monthly Obligation $2,715

Beds
3
Baths
2
Park
3
Sqft
700-1100
DOM
31d
Score
19
Yield
4.9%
Cash on Cash
-3.5%
Cap Rate
3.8%
5Y IRR
12.8%
10Y IRR
12.4%
Property Type-Semi-Detached
MLS® Number-X13814210
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-34.96 × 99.89 ft
Listed on site-Sep 22, 2026
Style-Bungalow
Building Type-Semi-Detached
Taxes-$3,396.48 (2026)
Parking-3 - None
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK SAM MOUSSA REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD/Immediate
Neighbourhood-9003 - Kanata - Glencairn/Hazeldean
Title-Residential Freehold

No agent assigned

Welcome to 35 Ballantrae Way, a charming semi-detached bungalow set on a beautifully landscaped lot in the established Glencairn neighbourhood of Kanata. The ground level offers a bright and comfortable layout with a spacious living room, a generous eat-in kitchen, three bedrooms and a full 4-piece bathroom. Warm finishes and plenty of natural light create an inviting feel throughout, while the bungalow layout offers convenient everyday living. The finished lower level significantly extends the living space with a large recreation room, 3-piece bathroom and plenty of storage, providing flexibility for a family room, home office, hobby space or guest area. Outside is where this property really shines. The backyard is surrounded by gorgeous established gardens and thoughtfully maintained landscaping, creating a private and colourful outdoor setting to enjoy throughout the warmer months. Two storage sheds provide plenty of room for gardening tools, seasonal items and outdoor equipment, while the driveway offers parking for three vehicles. Located in a mature Kanata community close to parks, schools, shopping, recreation and transit, with convenient access to Terry Fox Drive, this is a wonderful opportunity to make a well-loved home your own.

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

Closing Costs

Mortgage Amount
$408,000
Land Transfer Taxes$6,675
Legal Fees (Est.)
$
Total cash required for closing$110,175

Total Monthly Obligation

$2,715/mo
Mortgage $2,057
Monthly Loss $2,174
Principal$541
Interest$1,516
Property Tax$283
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$25,200/yr
NOI
$14,784/yr
Net Cash Flow
-$825/mo
Cash Margin
-39.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo61
Risk Index
28.6/ 100

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

Comparables

Properties near 35 Ballantrae Way

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.