304 Celtic Ridge Crescent, Kanata

$625,000
304 Celtic Ridge Crescent

$625,000

New
17d
Att/Row/Townhouse2-Storey

304 Celtic Ridge Crescent, Kanata

Total Monthly Obligation $3,268

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
17d
Score
19
Yield
4.9%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.7%
10Y IRR
12.3%
Property Type-Att/Row/Townhouse
MLS® Number-X13868028
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.72 × 98.43 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-6-15
Taxes-$4,468.55 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9008 - Kanata - Morgan's Grant/South March
Title-Residential Freehold

No agent assigned

Welcome to 304 Celtic Ridge Crescent! This well maintained 3 bedroom, 2.5 bathroom townhome has been lovingly cared for by its original owners and is move in ready. Ideally situated on a beautiful tree-lined street with no front neighbours. This Richcraft Caledonia 2 model offers approximately 1,666 sqft. above grade (MPAC) plus a fully finished lower level. The main level features hardwood flooring, 9-foot ceilings, abundant natural light and an open concept layout. The spacious kitchen offers extended cabinetry, generous counter space, convenient pot drawers and an extended pantry wall making it both stylish and functional. Upstairs, you'll find three generously sized bedrooms, including a primary retreat with a walk-in closet and ensuite featuring a separate shower and soaker tub. A convenient upper-level laundry room completes the second floor. The finished lower level offers a spacious recreation room with a large window, cozy gas fireplace, built-in speakers and a 3-piece rough-in for a future bathroom. Enjoy the southwest facing backyard, fully fenced and designed for low-maintenance living. The multi-level PVC deck features built-in lighting and is perfect for relaxing or entertaining, while the natural gas BBQ line adds convenience. An electrical disconnect and generator plug are installed. Roof shingles 2022. Ideally located close to schools, parks, trails, restaurants, groceries and everyday amenities with easy access to the Kanata North Technology/Business Park, Richcraft Recreation Complex, Marshes Golf Club and more. See Feature sheet attached. Minimum 24 hour irrevocable on offers, Schedule B (handling of deposit) to be included with offer.

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

Closing Costs

Mortgage Amount
$500,000
Land Transfer Taxes$8,975
Legal Fees (Est.)
$
Total cash required for closing$135,475

Total Monthly Obligation

$3,268/mo
Mortgage $2,521
Monthly Loss $2,605
Principal$663
Interest$1,858
Property Tax$372
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.1/ 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
$30,600/yr
NOI
$18,571/yr
Net Cash Flow
-$973/mo
Cash Margin
-38.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
24.8/ 100

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

Comparables

Properties near 304 Celtic Ridge 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.