322 Cosanti Drive, Stittsville - Munster - Richmond

$649,900
322 Cosanti Drive

$649,900

New
16d
Att/Row/Townhouse2-Storey

322 Cosanti Drive, Stittsville - Munster - Richmond

Total Monthly Obligation $3,381

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
16d
Score
19
Yield
5.0%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Att/Row/Townhouse
MLS® Number-X13874450
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.01 × 98.43 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,617 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-REMAX BOARDWALK REALTY
Cooling-Central Air
Laundry-No
Fireplace-Family Room, Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8207 - Remainder of Stittsville & Area
Title-Residential Freehold

No agent assigned

OPEN HOUSE SUN OCT 25, 2-4PM. Welcome to 322 Cosanti Drive, a beautifully-finished freehold townhome in the sought-after community of Edenwylde in Stittsville. From the welcoming covered front porch, step inside to a bright, open-concept main floor with rich hardwood flooring and a layout designed for both everyday living and entertaining. At the heart of the home is a gorgeous kitchen featuring light cabinetry, quartz countertops, stainless steel appliances and a walk-in pantry, all opening seamlessly to the spacious family room with a cozy natural gas fireplace. Upstairs, you'll find even more upgraded hardwood flooring, three generous bedrooms, two full bathrooms and the convenience of second-floor laundry. The primary suite offers a large walk-in closet and a private four-piece ensuite bath, while the additional bedrooms provide plenty of natural light and closet space. The fully-finished basement adds even more versatile living space, perfect for a family room, home office, gym or play area. Outside, the all-day bright south-facing backyard has been designed for maximum enjoyment with virtually no maintenance. An expansive deck offers plenty of room for dining and BBQ's, while pristine artificial turf keeps the yard looking great without the weekend upkeep! A large storage shed provides additional space for seasonal gear. Beautifully maintained, thoughtfully finished and move-in ready, this is a home designed to make everyday living easy. Come see it for yourself.

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

Closing Costs

Mortgage Amount
$519,920
Land Transfer Taxes$9,473
Legal Fees (Est.)
$
Total cash required for closing$140,953

Total Monthly Obligation

$3,381/mo
Mortgage $2,622
Monthly Loss $2,691
Principal$690
Interest$1,932
Property Tax$385
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.1%19
Cash-on-Cash
-8.2%1
5-Year IRR
9.2%30
10-Year IRR
10.0%
Returns Index
16.2/ 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
$32,352/yr
NOI
$20,000/yr
Net Cash Flow
-$955/mo
Cash Margin
-35.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.648
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
24.3/ 100

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

Comparables

Properties near 322 Cosanti Drive

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.