520 Mazari Crescent, Stittsville - Munster - Richmond

$968,000
520 Mazari Crescent

$968,000

New
21d
Detached2-Storey

520 Mazari Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $4,781

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
21d
Score
18
Yield
4.6%
Cash on Cash
-4.0%
Cap Rate
3.7%
5Y IRR
12.4%
10Y IRR
12.1%
Property Type-Detached
MLS® Number-X13853302
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-41.99 × 104.99 ft
Listed on site-Oct 2, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,012 (2025)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8203 - Stittsville (South)
Title-Residential Freehold

No agent assigned

Welcome to this exceptional custom built executive single family home, thoughtfully designed for both everyday living and entertaining. Fully renovated and meticulously maintained, this impressive residence features new hardwood flooring throughout the main and upper levels, a beautifully updated kitchen with new stainless steel appliances, a professionally finished basement, and fresh interior paint throughout the entire home. From the moment you step inside, you'll be impressed by the elegant layout and timeless finishes. The main floor offers a formal dining room, a private home office, a stylish powder room, and an inviting open concept living area centered around a cozy gas fireplace. Expansive floor to ceiling windows flood the home with natural light while showcasing breathtaking views of the backyard retreat, complete with a heated saltwater pool. The chef inspired kitchen is designed to impress, featuring granite countertops, new stainless steel appliances, a spacious centre island, a convenient corner pantry, and a bright breakfast nook overlooking the backyard oasis. Upstairs, the luxurious primary suite offers a walk in closet and a spa like ensuite with dual sinks, a relaxing soaker tub, a glass enclosed shower, and a private water closet. Two additional generously sized bedrooms, a full bathroom, a versatile loft area, and a convenient second floor laundry room complete the upper level. The fully finished basement provides valuable additional living space, featuring a large family room, an extra bedroom, and a full bathroom, ideal for guests, teenagers, or multigenerational living. Ideally situated in a highly sought after neighbourhood close to parks, walking trails, schools, and everyday amenities, this remarkable home offers the perfect blend of luxury, comfort, and convenience. Move in ready and extensively updated, this is a rare opportunity to own a truly exceptional property.

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

Closing Costs

Mortgage Amount
$774,400
Land Transfer Taxes$15,835
Legal Fees (Est.)
$
Total cash required for closing$210,935

Total Monthly Obligation

$4,781/mo
Mortgage $3,905
Monthly Loss $3,753
Principal$1,028
Interest$2,877
Property Tax$501
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.1%30
10-Year IRR
9.9%
Returns Index
16.1/ 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
$44,796/yr
NOI
$29,804/yr
Net Cash Flow
-$1,421/mo
Cash Margin
-38.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.1/ 100

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

Comparables

Properties near 520 Mazari Crescent

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.