809 Indica Street, Stittsville - Munster - Richmond

$580,000
809 Indica Street

$580,000

New
15d
Att/Row/Townhouse2-Storey

809 Indica Street, Stittsville - Munster - Richmond

Total Monthly Obligation $3,053

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
15d
Score
20
Yield
5.4%
Cash on Cash
-1.4%
Cap Rate
4.3%
5Y IRR
14.5%
10Y IRR
13.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13878906
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.01 × 97.6 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,063 (2025)
Parking-3 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-30-59 days
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

Priced To Sell! This unbeatable opportunity won't last long! 2019 Tamarack's sought-after Eton townhome, set on a quiet, family-friendly street in prime Stittsville North! Designed for modern living and entertaining, this bright, sun-filled open-concept layout features rich hardwood flooring throughout. At the heart of the home, the chef-inspired kitchen shines with crisp white cabinetry, premium granite countertops, updated appliances, and an effortless flow into the main living and dining spaces. Unwind beside the cozy fireplace, bringing instant warmth and ambiance to the main-floor living room. Upstairs, the expansive primary suite serves as a private sanctuary with a beautifully appointed ensuite, complemented by oversized secondary bedrooms offering exceptional comfort for family or guests. Plus, every bathroom throughout the home has been stylishly upgraded with sleek quartz countertops. Situated steps from scenic parks and trails, with fast access to Highway 417, top-rated schools, and major shopping destinations. This turn-key property offers unbeatable value - don't miss out!

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

Closing Costs

Mortgage Amount
$464,000
Land Transfer Taxes$8,075
Legal Fees (Est.)
$
Total cash required for closing$125,575

Total Monthly Obligation

$3,053/mo
Mortgage $2,340
Monthly Loss $2,437
Principal$616
Interest$1,724
Property Tax$339
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.7%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$31,404/yr
NOI
$19,701/yr
Net Cash Flow
-$698/mo
Cash Margin
-26.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7010
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
27.0/ 100

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

Comparables

Properties near 809 Indica Street

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.