547 Kilbirnie Drive, Barrhaven

$999,000
547 Kilbirnie Drive

$999,000

New
16d
DetachedBungaloft

547 Kilbirnie Drive, Barrhaven

Total Monthly Obligation $5,121

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
2500-3000
DOM
16d
Score
16
Yield
4.1%
Cash on Cash
-7.7%
Cap Rate
2.9%
5Y IRR
9.5%
10Y IRR
9.8%
Property Type-Detached
MLS® Number-X13874708
Beds-3
Bathrooms-3
Size-2500-3000 sqft
Lot Size-47.57 × 113.88 ft
Listed on site-Oct 7, 2026
Style-Bungaloft
Building Type-Detached
Taxes-$8,592.69 (2026)
Parking-4 - Attached
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-ENGEL & VOLKERS OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate/Flexible
Neighbourhood-7708 - Barrhaven - Stonebridge
Title-Residential Freehold

No agent assigned

Discover the premier community of Stonebridge in this exquisite yet spacious bungalow. Designed by award-winning architect Barry Hobin and built by Uniform Homes, the Touchstone model with mezzanine loft features soaring ceilings and a sprawling open-concept design. The main floor features hardwood floors, two generously sized bedrooms, two full bathrooms, plus a den. The kitchen boasts dark cabinetry, granite countertops with a waterfall edge, a wine fridge, and a spacious island ideal for entertaining. The mezzanine loft level features a third bedroom, a full bathroom and versatile loft space overlooking the main living area, creating a unique sense of openness and architectural character. The basement is drywalled and offers excellent potential for additional living space, recreation, or a future finished area tailored to your needs. A thoughtfully designed home offering exceptional space, architectural character and effortless living in the sought-after community of Stonebridge

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

Closing Costs

Mortgage Amount
$799,200
Land Transfer Taxes$16,455
Legal Fees (Est.)
$
Total cash required for closing$217,755

Total Monthly Obligation

$5,121/mo
Mortgage $4,030
Monthly Loss $4,060
Principal$1,060
Interest$2,969
Property Tax$716
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.7%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$40,464/yr
NOI
$23,325/yr
Net Cash Flow
-$2,086/mo
Cash Margin
-61.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.3/ 100

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

Comparables

Properties near 547 Kilbirnie 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.