33 Pine Needles Court, Stittsville - Munster - Richmond

$595,000
33 Pine Needles Court

$595,000

New
27d
Condo Townhouse1 Storey/Apt

33 Pine Needles Court, Stittsville - Munster - Richmond

Total Monthly Obligation $3,652

Beds
2
Baths
3
Park
1
Sqft
1400-1599
DOM
27d
Score
18
Yield
5.8%
Cash on Cash
-5.4%
Cap Rate
3.4%
5Y IRR
11.3%
10Y IRR
11.2%
Property Type-Condo Townhouse
MLS® Number-X13832364
Beds-2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Sep 26, 2026
Style-1 Storey/Apt
Building Type-Condo Townhouse
Taxes-$4,325 (2026)
Maintenance-$691.46/mo
Locker-None
Parking-2 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-FAULKNER REAL ESTATE LTD.
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Brick
Possession-flexible
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Condo & Other

No agent assigned

Love Where You Live! Discover Amberwood Village, a hidden gem and unique community where 50 acres of protected green space provide a peaceful setting for a lifestyle centred around recreation, nature and a strong sense of community. Perfectly positioned within a quiet enclave of condominium townhomes, 33 Pine Needles Court offers a serene setting surrounded by mature, beautifully manicured landscaping. Just a short stroll away are the Amberwood Lounge & Eatery, a beauty salon, and the Amberwood Village Golf & Recreation Club, offering 9 holes of golf, practice facilities, lessons and leagues, as well as a swimming pool, pickleball, yoga and fitness classes and seasonal activities. Homeowners have the opportunity to purchase a membership with access to preferred pricing. The condominium fee includes maintenance of common elements, including roofs and windows, as well as landscaping and snow removal. Thoughtfully upgraded and offering 1,573 sq' of above-grade living space, this inviting home is complemented by a beautifully finished lower level with a full bathroom and chair lift for enhanced accessibility. Open-concept living and dining area, where hardwood flooring, crown mouldings and an elegant gas fireplace create a warm and refined atmosphere. The family room flows seamlessly into the kitchen and offers direct access to a private outdoor patio, perfect for relaxing or enjoying a quiet morning coffee. The well-appointed kitchen features granite countertops, a convenient breakfast-bar overhang and thoughtful built-in features. A main-floor laundry, pantry and direct interior access to the garage add to the home's everyday convenience. Numerous improvements include updated kitchen and ensuite, flooring, California shutters, four strategically placed solar tubes that bring additional natural light into the home, and furnace and air conditioning updated in 2022. Enjoy all the benefits of condominium living without compromise. One business day irrevocable on offers.

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

Closing Costs

Mortgage Amount
$476,000
Land Transfer Taxes$8,375
Legal Fees (Est.)
$
Total cash required for closing$128,875

Total Monthly Obligation

$3,652/mo
Mortgage $2,400
Monthly Loss $3,020
Principal$632
Interest$1,768
Property Tax$360
Condo Fees$691
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.9%1
5-Year IRR
8.0%23
10-Year IRR
9.2%
Returns Index
12.8/ 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
$34,560/yr
NOI
$16,081/yr
Net Cash Flow
-$1,060/mo
Cash Margin
-36.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo43
Risk Index
22.3/ 100

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

Comparables

Properties near 33 Pine Needles Court

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.