92 Broughton Street, Kanata

$1,319,990
92 Broughton Street

$1,319,990

New
30d
Detached2-Storey

92 Broughton Street, Kanata

Total Monthly Obligation $6,372

Beds
5
Baths
4
Park
4
Sqft
3000-3500
DOM
30d
Score
18
Yield
4.8%
Cash on Cash
-2.9%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Detached
MLS® Number-X13817184
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-46.78 × 108.14 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,070 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Stucco (Plaster)
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-First week of December
Neighbourhood-9007 - Kanata - Kanata Lakes/Heritage Hills
Title-Residential Freehold

No agent assigned

Experience exceptional living in the heart of desirable Kanata Lakes, where this elegant home offers generous living spaces and a private backyard surrounded by mature trees and lush greenery. Step through the grand front doors into a striking foyer with a soaring 18-foot ceiling. The bright, sun-filled main level is enhanced by expansive windows, graceful columns, and timeless architectural details that create an inviting sense of space and sophistication. A generous main-level living and dining area provides the perfect setting for large family gatherings and entertaining. The elegant fireplace and custom accent wall create a warm and inviting focal point in the gorgeous, spacious family room, complemented by beautiful views of the private backyard. The chef-inspired kitchen is sure to impress with granite countertops, built-in oven, high-end s/s appliances, a spacious pantry and a stylish built-in beverage station. A second dedicated dining area just off the kitchen overlooks the peaceful backyard, offering a beautiful setting for everyday meals. A bright main-level office with French doors provides a quiet and comfortable space to work from home. An elegant staircase leads to the second level, where you'll find four spacious bedrooms. The impressive primary bedroom offers a walk-in closet and a private sitting area, enhanced by a beautiful double-sided fireplace that adds warmth and character. A spa-like five-piece ensuite creates the perfect retreat to relax and unwind at the end of the day.The fully finished lower level provides even more versatile living space, featuring a recreation area, home theatre, exercise room, and full bathroom.Step outside into your own private backyard oasis, surrounded by mature trees and vibrant greenery. With a spacious deck and patio, this peaceful outdoor retreat is ideal for relaxing, entertaining, and enjoying the beauty of nature-all in one of Kanata's most desirable communities. Furnace2022, A/C 2018,Roof 2016,Kitchen 2019

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

Closing Costs

Mortgage Amount
$1,055,992
Land Transfer Taxes$22,875
Legal Fees (Est.)
$
Total cash required for closing$288,373

Total Monthly Obligation

$6,372/mo
Mortgage $5,324
Monthly Loss $4,971
Principal$1,401
Interest$3,923
Property Tax$673
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.3%37
10-Year IRR
10.8%
Returns Index
19.9/ 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
$63,840/yr
NOI
$44,886/yr
Net Cash Flow
-$1,584/mo
Cash Margin
-29.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
1.5 mo23
Risk Index
17.2/ 100

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

Comparables

Properties near 92 Broughton 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.