10 Forest Creek Drive, Stittsville - Munster - Richmond

$949,000
10 Forest Creek Drive

$949,000

New
29d
Detached2-Storey

10 Forest Creek Drive, Stittsville - Munster - Richmond

Total Monthly Obligation $4,714

HausQ Valuation Report
Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
29d
Score
16
Yield
3.9%
Cash on Cash
-7.3%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X13826746
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-59.38 × 131.3 ft
Listed on site-Sep 24, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,137 (2026)
Parking-6 - Attached
Basement-Development Potential, Other
Heating-Forced Air (Gas)
Brokerage-DETAILS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Freehold

No agent assigned

Welcome to 10 Forest Creek Drive! Spacious 4-bedroom, 2-storey home offering approx. 2,450 sq. ft. on a sought-after 60-ft lot in desirable Stittsville. Bright foyer with soaring ceilings, formal living & dining rooms, family room and large sun-filled kitchen with oversized windows and backyard access. Generous primary suite with upgraded ensuite plus 3 additional bedrooms. Lower level offers future development potential with professional wiring and drywall started. Enjoy the beautifully landscaped backyard oasis with private hot tub. Close to the Trans Canada Trail, schools, parks, shopping and services. A wonderful home for family living and outdoor enjoyment!

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

Closing Costs

Mortgage Amount
$759,200
Land Transfer Taxes$15,455
Legal Fees (Est.)
$
Total cash required for closing$206,755

Total Monthly Obligation

$4,714/mo
Mortgage $3,828
Monthly Loss $3,707
Principal$1,007
Interest$2,821
Property Tax$511
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.2%0
5-Year IRR
6.8%17
10-Year IRR
8.1%
Returns Index
10.0/ 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
$37,392/yr
NOI
$23,016/yr
Net Cash Flow
-$1,910/mo
Cash Margin
-61.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.505
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.3/ 100

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

Comparables

Properties near 10 Forest Creek 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.