118 Green Ash Avenue, Stittsville - Munster - Richmond

$949,990
118 Green Ash Avenue

$949,990

Price Change
20d
Detached2-Storey

118 Green Ash Avenue, Stittsville - Munster - Richmond

Total Monthly Obligation $4,640

Beds
6
Baths
5
Park
2
Sqft
3000-3500
DOM
20d
Score
19
Yield
4.8%
Cash on Cash
-3.1%
Cap Rate
3.9%
5Y IRR
13.1%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-X13859340
Beds-6
Bathrooms-5
Size-3000-3500 sqft
Lot Size-13.1 × 27.08 ft
Listed on site-Oct 3, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,200 (2026)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-AVENUE NORTH REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-North
Exterior-Brick Front, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-8209 - Goulbourn Twp From Franktown Rd/South To Rideau
Title-Residential Freehold

No agent assigned

Welcome to luxury living in Richmond! Modelled after the beloved Walnut floorplan with 4000+ Living Space Area, this immaculate home offers over $100,000+ in custom upgrades and complete privacy with permanent ravine views and no rear neighbours .Perfectly positioned on a family-friendly street directly across from a park and school, the striking brick-and-stone exterior with black window frames makes a lasting first impression. Inside, the main floor balances style and practicality with durable luxury vinyl floors, Potlights on Whole Floor, a grand open dining area, and a bright family room built around a cozy gas fireplace-a true rarity in modern builds. The heart of the home is the designer kitchen, complete with a massive waterfall island, double-sided cabinetry, pantry, and chimney hood fan. Upstairs, impressive 9-foot ceilings enhance the spacious feel across 5 large bedrooms and 3 Bathrooms Alongside Second Floor Laundry. The primary suite is a true sanctuary with His & Hers walk-in closets and a lavish 5-piece ensuite with a standalone tub. The fully finished basement offers fantastic flexibility with an extra bedroom, full bath, and a huge entertainment zone. Enjoy outdoor living in your fully fenced yard overlooking nature, all within minutes of local shops, groceries, and services.

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

Closing Costs

Mortgage Amount
$759,992
Land Transfer Taxes$15,475
Legal Fees (Est.)
$
Total cash required for closing$206,973

Total Monthly Obligation

$4,640/mo
Mortgage $3,832
Monthly Loss $3,632
Principal$1,008
Interest$2,824
Property Tax$433
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.8%34
10-Year IRR
10.4%
Returns Index
18.2/ 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
$45,204/yr
NOI
$30,984/yr
Net Cash Flow
-$1,250/mo
Cash Margin
-33.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
19.8/ 100

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

Comparables

Properties near 118 Green Ash Avenue

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.