151 Calvington Avenue, Kanata

$650,000
151 Calvington Avenue

$650,000

New
15d
Att/Row/Townhouse2-Storey

151 Calvington Avenue, Kanata

Total Monthly Obligation $3,402

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
15d
Score
19
Yield
5.0%
Cash on Cash
-3.4%
Cap Rate
3.9%
5Y IRR
12.9%
10Y IRR
12.5%
Property Type-Att/Row/Townhouse
MLS® Number-X13877836
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-26.38 × 98.43 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,864.45 (2026)
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER FIRST OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9007 - Kanata - Kanata Lakes/Heritage Hills
Title-Residential Freehold

No agent assigned

Light, airy and beautifully kept, this Minto end unit in Kanata's Arcadia community delivers the extra windows, extra parking and extra breathing room that only an end unit can. New flooring runs through the main level, where a functional, open plan connects the living and dining rooms to an eat-in kitchen with stainless steel appliances, generous cabinetry and a large patio door for convenient access to the backyard. Upstairs are three bedrooms and two full bathrooms, including a primary retreat with an ensuite featuring a soaker tub and separate shower. The fully finished lower level adds a cozy family room warmed by a gas fireplace. Outside, the backyard has a large deck, privacy screen and garden is made for entertaining, while the landscaped front and interlock-widened driveway offer parking for two vehicles plus the attached garage. Arcadia Park is just down the street, with a second park, Carp River walking paths, Tanger Outlets and Highway 417 all minutes away. Bright, functional and move-in ready! Carp River, Tanger outlets.

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

Closing Costs

Mortgage Amount
$520,000
Land Transfer Taxes$9,475
Legal Fees (Est.)
$
Total cash required for closing$140,975

Total Monthly Obligation

$3,402/mo
Mortgage $2,622
Monthly Loss $2,712
Principal$690
Interest$1,932
Property Tax$405
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.1%29
10-Year IRR
9.9%
Returns Index
15.8/ 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
$32,364/yr
NOI
$19,763/yr
Net Cash Flow
-$975/mo
Cash Margin
-36.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.8 mo47
Risk Index
24.2/ 100

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

Comparables

Properties near 151 Calvington Avenue

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.