1080 Northgraves Crescent, Kanata

$799,900
1080 Northgraves Crescent

$799,900

New
29d
Link2-Storey

1080 Northgraves Crescent, Kanata

Total Monthly Obligation $4,111

Beds
3
Baths
4
Park
4
Sqft
2500-3000
DOM
29d
Score
17
Yield
4.4%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Link
MLS® Number-X13822702
Beds-3
Bathrooms-4
Size-2500-3000 sqft
Lot Size-9.69 × 31.09 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Link
Taxes-$6,119 (2026)
Parking-6 - Attached
Basement-Full, Finished, Walk-Out
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9010 - Kanata - Emerald Meadows/Trailwest
Title-Residential Freehold

No agent assigned

No rear neighbours, south-facing backyard that gets sun all day and over 3000 square feet of finished space including a magnificent walk-out basement (with 9' ceilings!) that's the ultimate hang out space. This 3-bedroom plus loft, 3.5-bath link home in Emerald Meadows backs onto green space and feels like a model home, with a luxurious vibe and impeccable, stylish finishes throughout. Most of the big work is already done: new front door and windows (2024), exterior paint (2024), insulated garage door and opener (2024), interior paint and new deck (2023). The kitchen has new countertops, backsplash and Samsung appliances, and opens to the eating area, great room and living/dining room, with a 2-sided gas fireplace, 9' ceilings, pot lights and Lutron dimmers. Upstairs you'll find hardwood throughout, a loft that works well as an office or playroom, and upper-level laundry. The primary bedroom is super spacious and has double walk-in closets. The primary ensuite is a dream with double sinks on a beautiful marble counter, large walk in shower with rainfall showerhead, and large soaker tub. The finished walk-out lower level has hardwood flooring, a full bath, built-ins and a bar area, with plenty of room for guests or family. This home offers all the "smart" features to work with any home automation system, central vac, a finished and insulated garage and parking for six. A short walk to Kristina Kiss Park and splash pad, an outdoor rink, the Trans Canada Trail, OC Transpo and shopping at Walmart, Superstore and Metro.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,111/mo
Mortgage $3,227
Monthly Loss $3,262
Principal$849
Interest$2,378
Property Tax$510
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%16
Cash-on-Cash
-10.3%1
5-Year IRR
7.5%21
10-Year IRR
8.7%
Returns Index
11.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$35,100/yr
NOI
$20,971/yr
Net Cash Flow
-$1,479/mo
Cash Margin
-50.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.546
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo37
Risk Index
20.4/ 100

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

Comparables

Properties near 1080 Northgraves 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.