168 Shuttleworth Drive, Leitrim

$719,000
168 Shuttleworth Drive

$719,000

Price Change
32d
Att/Row/Townhouse2-Storey

168 Shuttleworth Drive, Leitrim

Total Monthly Obligation $3,691

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
32d
Score
18
Yield
4.7%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13820626
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-25.49 × 99.18 ft
Listed on site-Sep 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,987 (2026)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Living Room
Pool-None
Facing-South
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-2501 - Leitrim
Title-Residential Freehold

No agent assigned

Welcome to 168 Shuttleworth Drive - a meticulously maintained 2021 end-unit by HN Homes, backed by over $40,000 in upgrades. This home features 3 bedrooms, a versatile upstairs loft, along with 2.5 bathrooms and a basement bath rough-in ready for future expansion.Soaring 9-ft ceilings and oversized windows fill the home with natural light, while a cozy gas fireplace anchors the open-concept living space. The chef-inspired kitchen shines with premium Fisher & Paykel appliances, floating walnut shelving, and quartz countertops throughout.Upstairs, the primary suite offers a private retreat with a spa-like ensuite and spacious walk-in closet, complemented by two additional bedrooms, a dedicated laundry room, and a flexible loft space perfect for a home office or reading nook. The fully finished lower level adds a bright rec room plus ample storage.Ideally located within walking distance of shops and amenities, and just minutes from the Leitrim LRT station - this move-in-ready home is a rare opportunity in one of Findlay Creek's most sought-after communities.

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

Closing Costs

Mortgage Amount
$575,200
Land Transfer Taxes$10,855
Legal Fees (Est.)
$
Total cash required for closing$156,155

Total Monthly Obligation

$3,691/mo
Mortgage $2,900
Monthly Loss $2,928
Principal$763
Interest$2,137
Property Tax$416
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%17
Cash-on-Cash
-9.1%1
5-Year IRR
8.5%26
10-Year IRR
9.4%
Returns Index
14.1/ 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
$33,552/yr
NOI
$20,710/yr
Net Cash Flow
-$1,174/mo
Cash Margin
-42.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
22.4/ 100

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

Comparables

Properties near 168 Shuttleworth Drive

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.