1793 Maple Grove Road, Stittsville - Munster - Richmond

$594,999
1793 Maple Grove Road

$594,999

New
25d
Att/Row/Townhouse2-Storey

1793 Maple Grove Road, Stittsville - Munster - Richmond

Total Monthly Obligation $3,098

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
25d
Score
20
Yield
5.3%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Att/Row/Townhouse
MLS® Number-X13845670
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-7.01 × 25 ft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,875.22 (2025)
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER FIRST OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete Block
Sewer-Other
Possession-TBD
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

Rarely offered in the sought-after Fairwinds community of Stittsville, this beautifully renovated and extensively upgraded 3-bedroom, 2.5-bathroom townhome offers exceptional space, style, and convenience across three thoughtfully finished levels. Professionally renovated byBarre Construction in September 2025, this move-in-ready home features numerous recent upgrades throughout. The bright, open-concept mainfloor showcases hardwood flooring, a welcoming living room, and a contemporary kitchen with new quartz countertops, stainless steelappliances, abundant cabinetry, and a separate dining area. The refrigerator, stove, and dishwasher were replaced in September 2025. Upstairs,newly carpeted stairs lead to three generously sized bedrooms with new flooring throughout, along with convenient second-floor laundryfeaturing a new washing machine installed in October 2025. All three bathrooms have been refreshed with new toilets and exhaust fans,complemented by durable tile flooring and contemporary finishes. The spacious primary suite offers a walk-in closet and private ensuite. Thefinished lower level provides exceptional versatility, with a generous recreation room ideal for a children's play area, media room, home office, oradditional living space, along with new staircase carpeting, durable vinyl flooring, and ample storage. Additional 2025 improvements includeinterior and garage painting, plus professional air conditioning, furnace, and duct cleaning completed in October. Ideally located just minutesfrom Costco, Tanger Outlets, Kanata Centrum, parks, trails, recreation facilities, schools, restaurants, and the Canadian Tire Centre, with easyaccess to Highway 417 and major routes. Enjoy the added convenience of early winter snow clearing for easier morning commutes. Abeautifully updated and meticulously maintained home offering modern comfort, functionality, and an exceptional Stittsville lifestyle.

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

Closing Costs

Mortgage Amount
$475,999
Land Transfer Taxes$8,375
Legal Fees (Est.)
$
Total cash required for closing$128,875

Total Monthly Obligation

$3,098/mo
Mortgage $2,400
Monthly Loss $2,466
Principal$632
Interest$1,768
Property Tax$323
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,800/yr
NOI
$20,245/yr
Net Cash Flow
-$713/mo
Cash Margin
-26.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.7/ 100

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

Comparables

Properties near 1793 Maple Grove Road

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.