418 Velocity Mews, Kanata

$512,900
418 Velocity Mews

$512,900

New
21d
Att/Row/Townhouse3-Storey

418 Velocity Mews, Kanata

Total Monthly Obligation $2,444

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1500-2000
DOM
21d
Score
27
Yield
6.1%
Cash on Cash
4.8%
Cap Rate
5.6%
5Y IRR
19.4%
10Y IRR
17.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13853198
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-24 × 45 ft
Listed on site-Oct 2, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-None
Heating-Heat Pump (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Slab
Sewer-Sewer
Possession-Other
Neighbourhood-9008 - Kanata - Morgan's Grant/South March
Title-Residential Freehold

No agent assigned

The Dawson End is located on the end of the Avenue Townhome Block, allowing for more natural light in your home. The Dawson End has a spacious open concept Second Floor that is ideal for hosting friends and family in either the Dining area or in the Living space that is overflowing with an abundance of natural light. On the Third Floor, you have 3 bedrooms, providing more than enough space for your growing family. All Avenue Townhomes feature a single car garage, 9' Ceilings on the Second Floor, and an exterior balcony on the Second Floor to provide you with a beautiful view of your new community. Brookline is the perfect pairing of peace of mind and progress. Offering a wealth of parks and pathways in a new, modern community neighbouring one of Canada's most progressive economic epicenters. The property's prime location provides easy access to schools, parks, shopping centers, and major transportation routes. April 27th 2027 occupancy.

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

Closing Costs

Mortgage Amount
$410,320
Land Transfer Taxes$6,733
Legal Fees (Est.)
$
Total cash required for closing$110,813

Total Monthly Obligation

$2,444/mo
Mortgage $2,069
Monthly Loss $1,899
Principal$544
Interest$1,524
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.6%33
Cash-on-Cash
-1.1%6
5-Year IRR
14.7%69
10-Year IRR
14.3%
Returns Index
36.7/ 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
$31,200/yr
NOI
$23,580/yr
Net Cash Flow
-$104/mo
Cash Margin
-4.0%2
Cash Flow Index
2.2/ 100
Risk Profile
Weight: 20%
DSCR
0.9523
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo67
Risk Index
36.1/ 100

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

Comparables

Properties near 418 Velocity Mews

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.