161 Kinross Private, Kanata

$514,900
161 Kinross Private

$514,900

New
15d
Att/Row/Townhouse2-Storey

161 Kinross Private, Kanata

Total Monthly Obligation $2,728

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
15d
Score
23
Yield
6.0%
Cash on Cash
1.4%
Cap Rate
4.9%
5Y IRR
16.7%
10Y IRR
15.5%
Property Type-Att/Row/Townhouse
MLS® Number-X13875520
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-19.98 × 100.46 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,313 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9008 - Kanata - Morgan's Grant/South March
Title-Residential Freehold

No agent assigned

Meticulously maintained 3-bedroom, 2-bathroom townhome ideally situated on a quiet private crescent in the highly desirable Shirley's Brook community of Kanata North. Freshly painted and thoughtfully cared for, this inviting home offers comfortable living in an exceptional location, close to everything Kanata has to offer. The bright main level features beautifully refinished hardwood flooring throughout the living area. The spacious living room flows naturally into the sun-filled dining area and well-appointed kitchen, complete with stainless steel appliances, generous cabinet storage and plenty of workspace. Upstairs, you'll find three comfortable bedrooms and a well-maintained main bathroom. The finished basement adds valuable additional living space, perfect for a family room. Outside, the fully fenced backyard provides a private retreat for summer barbecues, outdoor dining or relaxing evenings with family and friends. Enjoy the peace and privacy of a private road while being just minutes from the Kanata North Technology Park, shopping, grocery stores, public transit and the popular Richcraft Recreation Complex. The $840 annual association fee adds convenience and value, covering private guest parking, road maintenance and snow removal. Recent updates include roof shingles (2016), furnace (2023) and central air conditioning (2023).

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

Closing Costs

Mortgage Amount
$411,920
Land Transfer Taxes$6,773
Legal Fees (Est.)
$
Total cash required for closing$111,253

Total Monthly Obligation

$2,728/mo
Mortgage $2,077
Monthly Loss $2,181
Principal$547
Interest$1,530
Property Tax$276
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.4%3
5-Year IRR
12.2%51
10-Year IRR
12.3%
Returns Index
26.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$30,912/yr
NOI
$20,008/yr
Net Cash Flow
-$410/mo
Cash Margin
-15.9%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.5 mo60
Risk Index
30.8/ 100

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

Comparables

Properties near 161 Kinross Private

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.