960 Teron Road S 102, Kanata

$355,000
960 Teron Road S 102

$355,000

New
18d
Condo Apartment1 Storey/Apt

960 Teron Road S 102, Kanata

Total Monthly Obligation $2,814

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
1200-1399
DOM
18d
Score
29
Yield
10.6%
Cash on Cash
7.0%
Cap Rate
6.1%
5Y IRR
21.2%
10Y IRR
19.3%
Property Type-Condo Apartment
MLS® Number-X13875968
Beds-2
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 5, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Age-31-50
Taxes-$3,376 (2025)
Maintenance-$901/mo
Locker-Exclusive
Parking-1 - Surface
Basement-None
Heating-Heat Pump (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Brick
Possession-TBA
Neighbourhood-9001 - Kanata - Beaverbrook
Title-Residential Condo & Other

No agent assigned

Rare 2 bed, 2 bath ground floor corner unit in a secure & quiet senior oriented building. Only 6 units with a solarium walk-out to courtyard & walking paths. New Windows. New Patio door. Freshly Painted. Cork Flooring throughout. Custom Cabinets in kitchen. Tiled Backsplash. Heated Floor in Solarium. Living / dining area has 3 Custom built-in cabinets: 1..Entertainment center. 2..Bookshelf. 3..Credenza. California Shutters. Roman Blinds. Crown Moulding. Main bedroom ensuite. Custom built-in murphy bed in 2nd bedroom. Entire main bathroom updated in 2021. In unit laundry. Gated, secure outdoor pool. Tennis courts. Building has so much to offer: Sauna. Whirlpool. Party room. Games room. Exercise room. Library. Workshop. Racquetball & Squash courts. Large storage locker. Several social clubs. Multitude of visitor parking directly outside entrance. Roundabout at front door for easy pick up of residents. Highway on & off ramps are 1-2 minutes away.

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

Closing Costs

Mortgage Amount
$284,000
Land Transfer Taxes$3,800
Legal Fees (Est.)
$
Total cash required for closing$76,300

Total Monthly Obligation

$2,814/mo
Mortgage $1,432
Monthly Loss $2,437
Principal$377
Interest$1,055
Property Tax$281
Condo Fees$901
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.8%36
Cash-on-Cash
-0.0%8
5-Year IRR
16.2%78
10-Year IRR
15.9%
Returns Index
41.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
29/ 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
$37,524/yr
NOI
$17,184/yr
Net Cash Flow
-$0/mo
Cash Margin
-0.0%5
Cash Flow Index
4.7/ 100
Risk Profile
Weight: 20%
DSCR
1.0027
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
34.1/ 100

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

Comparables

Properties near 960 Teron Road S 102

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.