52 Porter Street, Stittsville - Munster - Richmond

$650,000
52 Porter Street

$650,000

New
22d
Att/Row/Townhouse2-Storey

52 Porter Street, Stittsville - Munster - Richmond

Total Monthly Obligation $3,362

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
22d
Score
19
Yield
4.8%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13849808
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-19.82 × 123.33 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,376.58 (2026)
Parking-2 - Attached
Basement-Finished, Finished with Walk-Out, Walk-Out, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8203 - Stittsville (South)
Title-Residential Freehold

No agent assigned

Built in 2018, this Ashton Model Patten townhome is set on a premium lot backing onto protected, city-owned land creating a private tree lined backyard with no rear neighbours! With over $70,000 in builder and owner upgrades, this incredible 3 bedroom, 3 bathroom townhome has nothing left to do but move in! The open concept main floor focuses around the stunning upgraded chef's kitchen that is complete with gas range, Custom Deslaurier cabinetry, Kitchen Aid appliances, expansive centre island and walk-in pantry for added storage! Pass the second dining area to walk-out to the back deck that overlooks the greenspace and offers a gas hook up, making entertaining inside or out a breeze. Relax in the inviting living room with a gas fireplace and TV mount conveniently hung. The main floor is complete with LEVOLOR motorized blinds. Upstairs you will find three spacious bedrooms, primary bedroom offering large closet and 3 piece ensuite, ideally located laundry and lush berber carpet throughout this level. The finished lower level ties everything together with plenty of storage space, a versatile rec room and a walk-out to the 19 x 17 interlock patio. Additional upgrades include: basement rough-in for bathroom, central vac roughed in, Lennox Elite high-efficiency central A/C, CAT6 Ethernet wiring plus 8-port Gigabit switch, LiftMaster Wi-Fi/myQ garage door opener, Insulated garage with Level 2 EV charger and Garage tire racks and overhead storage in garage. Everything has been thoughtfully chosen and upgraded and all in a highly sought after family friendly location. This home is truly a must see!

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

Closing Costs

Mortgage Amount
$520,000
Land Transfer Taxes$9,475
Legal Fees (Est.)
$
Total cash required for closing$140,975

Total Monthly Obligation

$3,362/mo
Mortgage $2,622
Monthly Loss $2,672
Principal$690
Interest$1,932
Property Tax$365
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.6%1
5-Year IRR
8.9%28
10-Year IRR
9.7%
Returns Index
15.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$31,476/yr
NOI
$19,452/yr
Net Cash Flow
-$1,001/mo
Cash Margin
-38.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.627
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo47
Risk Index
24.3/ 100

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

Comparables

Properties near 52 Porter 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.