121 CASTLEFRANK Road 15, Kanata

$449,900
121 CASTLEFRANK Road 15

$449,900

New
31d
Condo Townhouse2-Storey

121 CASTLEFRANK Road 15, Kanata

Total Monthly Obligation $2,718

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
31d
Score
21
Yield
6.3%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Condo Townhouse
MLS® Number-X13816942
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 22, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,824 (2026)
Maintenance-$468/mo
Locker-None
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBD
Neighbourhood-9003 - Kanata - Glencairn/Hazeldean
Title-Residential Condo & Other

No agent assigned

Turnkey and extensively updated in 2026, this bright 3-bedroom, 2-bathroom condo townhome offers a functional layout with a fenced rear yard backing onto a park. The main level features a spacious living area with walkout access to the rear yard, dining area, updated kitchen cabinetry, and convenient powder room. Upstairs offers a primary bedroom with walk-in closet, two additional bedrooms, and an updated full bathroom. The finished basement provides additional living space. Recent updates include removal of all ceiling stipple with ceilings re-plastered and painted, fresh paint throughout, updated kitchen cabinets, modernized switches, outlets and light fixtures, new flooring on the second-floor stairs, matte black door hardware, and an updated main bathroom. Enjoy a park directly behind the property with swings and a children's play structure. Ideally located close to schools, parks, shopping, and the library.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,718/mo
Mortgage $1,815
Monthly Loss $2,241
Principal$478
Interest$1,337
Property Tax$235
Condo Fees$468
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.2%1
5-Year IRR
10.1%36
10-Year IRR
10.8%
Returns Index
19.2/ 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
$28,500/yr
NOI
$14,810/yr
Net Cash Flow
-$581/mo
Cash Margin
-24.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
29.3/ 100

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

Comparables

Properties near 121 CASTLEFRANK Road 15

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.