531 Dalewood Crescent, Stittsville - Munster - Richmond

$1,119,000
531 Dalewood Crescent

$1,119,000

New
30d
Detached2-Storey

531 Dalewood Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $5,519

Beds
5
Baths
5
Park
2
Sqft
3000-3500
DOM
30d
Score
16
Yield
3.8%
Cash on Cash
-7.8%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-X13817792
Beds-5
Bathrooms-5
Size-3000-3500 sqft
Lot Size-49.99 × 98.33 ft
Listed on site-Sep 23, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,569.11 (2026)
Parking-4 - Attached
Basement-Full, Walk-Out
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK SAM MOUSSA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-October/TBD
Neighbourhood-8203 - Stittsville (South)
Title-Residential Freehold

No agent assigned

Welcome to this spacious Monarch-built 4+1 bedroom, 5-bathroom home offering over 3,100 sq. ft. of living space. Designed with family living in mind, the main floor offers generous room sizes and a layout that provides plenty of space to gather, entertain or simply spread out. A bright living room and formal dining room are complemented by an inviting family room with a natural gas fireplace. At the heart of the home, the spacious kitchen offers an abundance of cabinetry, a pantry closet, plenty of prep space and room for everyone to gather. A convenient main-floor laundry room with garage access and a powder room complete this level. Upstairs, the impressive primary suite is a true retreat with a walk-in closet and spacious 5-piece ensuite featuring a soaker tub, separate shower, double sinks and generous counter space. The second bedroom feels like a suite of its own, complete with a walk-in closet and private 4-piece ensuite. Two additional bedrooms share a convenient Jack-and-Jill bathroom, while a separate office or reading nook adds a flexible space for working, studying or relaxing. The WALK-OUT LOWER-LEVEL expands the living space with a large recreation room, dedicated home theatre room, fifth bedroom and newly completed 3-piece bathroom. Large windows bring plenty of natural light and the direct access to the backyard makes it an excellent setup for guests, older children, or extended family. Outside, the backyard offers something increasingly hard to find - NO REAR NEIGHBOURS. Enjoy added privacy and an open backdrop whether you're entertaining, relaxing outdoors, or enjoying the hot tub. Important updates include the roof completed in 2025 and the lower level bathroom in 2026. With generous room sizes, multiple bedroom suites, five bathrooms, a dedicated home theatre, and a private backyard with NO REAR NEIGHBOURS, this is a home designed to give a growing family the space and flexibility to truly settle in.

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

Closing Costs

Mortgage Amount
$895,200
Land Transfer Taxes$18,855
Legal Fees (Est.)
$
Total cash required for closing$244,155

Total Monthly Obligation

$5,519/mo
Mortgage $4,514
Monthly Loss $4,332
Principal$1,188
Interest$3,326
Property Tax$631
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.6%16
10-Year IRR
7.9%
Returns Index
9.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$42,900/yr
NOI
$26,541/yr
Net Cash Flow
-$2,302/mo
Cash Margin
-64.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.6/ 100

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

Comparables

Properties near 531 Dalewood Crescent

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.