70 Edenvale Drive 161, Kanata

$388,000
70 Edenvale Drive 161

$388,000

New
16d
Condo Townhouse2-Storey

70 Edenvale Drive 161, Kanata

Total Monthly Obligation $2,519

Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
16d
Score
22
Yield
7.1%
Cash on Cash
-1.0%
Cap Rate
4.4%
5Y IRR
14.8%
10Y IRR
14.0%
Property Type-Condo Townhouse
MLS® Number-X13872262
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,051.01 (2026)
Maintenance-$500/mo
Locker-None
Parking-1 - None
Basement-Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-Yes
Fireplace-Family Room
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-9001 - Kanata - Beaverbrook
Title-Residential Condo & Other

No agent assigned

This 2-bedroom, 2-bathroom lower-level end unit offers abundant natural light, soaring two-storey space and a welcoming Beaverbrook location. The bright, open-concept living and dining area creates an inviting setting for everyday relaxation and entertaining, while the spacious kitchen features a separate eating area for casual meals and morning coffee. Main-floor laundry and a convenient powder room add everyday practicality. A standout feature is the lower-level family room, where a cozy gas fireplace, plentiful windows and a dramatic two-storey ceiling create an airy yet comfortable retreat. Open to the main floor above, this space brings character and connection to the home's distinctive layout. The generous primary bedroom offers a walk-in closet and cheater access to the full bathroom, complete with a soaker tub, while the second bedroom provides comfortable space for family, guests or a home office. Enjoy neighbourhood parks and connected pathways, with shopping, dining and entertainment nearby at Kanata Centrum. Convenient access to transit, Highway 417 and Kanata North's employment hub completes this appealing package. 24 hour irrevocable required.

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

Closing Costs

Mortgage Amount
$310,400
Land Transfer Taxes$4,295
Legal Fees (Est.)
$
Total cash required for closing$83,395

Total Monthly Obligation

$2,519/mo
Mortgage $1,565
Monthly Loss $2,107
Principal$412
Interest$1,153
Property Tax$254
Condo Fees$500
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.6%40
10-Year IRR
11.3%
Returns Index
20.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$27,420/yr
NOI
$13,227/yr
Net Cash Flow
-$463/mo
Cash Margin
-20.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo65
Risk Index
31.3/ 100

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

Comparables

Properties near 70 Edenvale Drive 161

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.