30 Elderwood Trail, Stittsville - Munster - Richmond

$949,900
30 Elderwood Trail

$949,900

New
15d
Detached2-Storey

30 Elderwood Trail, Stittsville - Munster - Richmond

Total Monthly Obligation $4,770

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
15d
Score
18
Yield
4.9%
Cash on Cash
-3.2%
Cap Rate
3.9%
5Y IRR
13.0%
10Y IRR
12.6%
Property Type-Detached
MLS® Number-X13876766
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-49.31 × 90.03 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Age-31-50
Taxes-$6,756.04 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room
Pool-None
Facing-South
Exterior-Brick
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Freehold

No agent assigned

Nestled within the highly coveted enclave of Amberwood Village, this stately brick residence seamlessly orchestrates timeless elegance with modern family functionality. Situated on a prime corner lot in one of Stittsville's premier mature neighbourhoods. The home boasts commanding curb appeal, beautifully framed by manicured landscaping, majestic trees, and dense privacy hedges. Upon arrival, a grand foyer welcomes you with soaring ceilings and a sweeping staircase. The main level is thoughtfully designed for both high-end entertaining and casual daily living, anchored by gleaming hardwood floors. Sophisticated formal living and dining rooms flank the entrance, while the heart of the home features a recently refreshed eat-in kitchen flooded with light. This culinary space perfectly separates the formal rooms from a cozy family room centered around a warm gas fireplace. This level is completed by a convenient laundry suite and a newly renovated two-piece powder room. The upper level serves as a private sanctuary, headlined by a sprawling primary suite with an expansive walk-in closet and a lavish ensuite bath complete with a large corner tub and separate shower. Three additional spacious bedrooms and a beautifully appointed main bathroom ensure ample space for the whole family. Downstairs, the sprawling, fully finished basement maximizes every square foot, offering a versatile footprint perfect for a home theatre, gym, or both, rounded out by a contemporary three-piece bathroom with a custom tiled shower. Outside, the peaceful back porch invites you to unwind in absolute tranquility, enveloped by the natural privacy of the mature grounds. This perfect location is mere steps from Amberwood's championship golf course, pristine parks, top-tier schools, and excellent boutique amenities. This is an absolute stunner that offers an unparalleled lifestyle.

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

Closing Costs

Mortgage Amount
$759,920
Land Transfer Taxes$15,473
Legal Fees (Est.)
$
Total cash required for closing$206,953

Total Monthly Obligation

$4,770/mo
Mortgage $3,832
Monthly Loss $3,761
Principal$1,008
Interest$2,823
Property Tax$563
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.7%34
10-Year IRR
10.4%
Returns Index
18.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$46,680/yr
NOI
$30,756/yr
Net Cash Flow
-$1,269/mo
Cash Margin
-32.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
19.5/ 100

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

Comparables

Properties near 30 Elderwood Trail

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.