36 Beverly Street, Stittsville - Munster - Richmond

$899,900
36 Beverly Street

$899,900

Price Change
29d
DetachedBungalow

36 Beverly Street, Stittsville - Munster - Richmond

Total Monthly Obligation $4,452

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
29d
Score
16
Yield
3.9%
Cash on Cash
-7.5%
Cap Rate
3.0%
5Y IRR
9.7%
10Y IRR
10.0%
Property Type-Detached
MLS® Number-X13825656
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-100 × 150 ft
Listed on site-Sep 24, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,368 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-FIDACITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Freehold

No agent assigned

Beautifully renovated and set on an impressive 100' x 150' lot in central Stittsville, this spacious bungalow offers an incredible combination of privacy, space and convenience. Surrounded by mature trees with no rear neighbours and backing toward Poole Creek, the property has a beautiful natural setting while still being close to everything. Walk to shops, restaurants, parks, schools, transit and the Trans Canada Trail, with Stittsville Main Street just minutes away.Inside, the main level is bright and welcoming with beautiful hardwood flooring throughout much of the home. The renovated kitchen features quartz counters, shaker-style cabinetry, subway tile backsplash and stainless steel appliances. The living room has a gas fireplace and connects to the large cedar sunroom overlooking the backyard. Three bedrooms are located on the main level, including a spacious primary bedroom with its own 2-piece ensuite, along with a beautifully renovated full bathroom.The fully finished lower level adds an incredible amount of living space with a home theatre area, wet bar, games/rec room, laundry and a full bathroom. One of the best features of the layout is the convenient access from the attached garage directly into the lower level, creating excellent potential for a future in-law suite or more independent living space.Outside, the oversized landscaped yard gives you loads of room for kids, pets and entertaining, with mature trees, interlock and a storage shed. It's a fantastic amount of outdoor space for such a central Stittsville location.Updates include kitchen, bathrooms, flooring, closets, lighting and landscaping (2025), shed and interlock (2024), windows (2018), roof (2017), with additional roof coating completed in 2025.

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,452/mo
Mortgage $3,630
Monthly Loss $3,497
Principal$955
Interest$2,675
Property Tax$447
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
$34,680/yr
NOI
$21,344/yr
Net Cash Flow
-$1,851/mo
Cash Margin
-64.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.0/ 100

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

Comparables

Properties near 36 Beverly 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.