32 Innesbrook Court 16, Stittsville - Munster - Richmond

$579,900
32 Innesbrook Court 16

$579,900

New
28d
Condo Townhouse2-Storey

32 Innesbrook Court 16, Stittsville - Munster - Richmond

Total Monthly Obligation $3,639

Beds
3
Baths
3
Park
1
Sqft
2000-2249
DOM
28d
Score
27
Yield
8.2%
Cash on Cash
4.8%
Cap Rate
5.6%
5Y IRR
19.4%
10Y IRR
17.8%
Property Type-Condo Townhouse
MLS® Number-X13828634
Beds-3
Bathrooms-3
Size-2000-2249 sqft
Listed on site-Sep 25, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,833.99 (2026)
Maintenance-$697/mo
Locker-None
Parking-2 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Possession-TBD
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Condo & Other

No agent assigned

Open House Oct 25, 26 Sunday 2-4pm. Located in the adult lifestyle community of Amberwood Village on a peaceful cul-de-sac, this is beautiful end-unit, semi-bungalow townhome with a single car garage. The home features a spacious foyer with laminate wood flooring and a double closet. The updated kitchen includes classic white cupboards, quartz countertops, stainless steel appliances, a tile backsplash, pot lighting and a breakfast area. The dining room opens to a step-down living room with a wood-burning fireplace and a vaulted ceiling that extends to the second-story loft. French doors lead from the living room to a sunny solarium, which transitions to a private 20 ft. x 16 ft. backyard deck. The main level also includes the primary bedroom with its own private en-suite bathroom. There is also a two-piece powder room, and a separate laundry room. A spiral staircase leads to the second level that features two additional bedrooms, a full bathroom, and a lounge-style loft with an overhead skylight and balcony style railing that overlooks the main living area of the home. The finished basement includes a family room, a large storage area, and a utility room. All-in-all this home has approximately 2,070 sq. ft. of living space plus the basement. The home is within walking distance of Amberwood Golf and Tennis Club, walking paths, and public transit, this home offers a blend of community connection and a peaceful retreat. It is ideal for those looking to downsize or seeking a more relaxed lifestyle. 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,639/mo
Mortgage $2,339
Monthly Loss $3,023
Principal$616
Interest$1,724
Property Tax$403
Condo Fees$697
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%35
Cash-on-Cash
-0.5%7
5-Year IRR
15.5%74
10-Year IRR
15.1%
Returns Index
39.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$47,760/yr
NOI
$27,386/yr
Net Cash Flow
-$57/mo
Cash Margin
-1.4%4
Cash Flow Index
3.6/ 100
Risk Profile
Weight: 20%
DSCR
0.9825
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
28.5/ 100

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

Comparables

Properties near 32 Innesbrook Court 16

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.