12 Edenvale Drive, Kanata

$599,900
12 Edenvale Drive

$599,900

New
14d
Condo Townhouse2-Storey

12 Edenvale Drive, Kanata

Total Monthly Obligation $3,670

HausQ Valuation Report
Beds
3
Baths
3
Park
1
Sqft
2250-2499
DOM
14d
Score
26
Yield
8.0%
Cash on Cash
4.4%
Cap Rate
5.5%
5Y IRR
19.1%
10Y IRR
17.5%
Property Type-Condo Townhouse
MLS® Number-X13884738
Beds-3
Bathrooms-3
Size-2250-2499 sqft
Listed on site-Oct 9, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$4,240 (2026)
Maintenance-$697/mo
Locker-None
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER SARAZEN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick
Possession-Flexible
Neighbourhood-9001 - Kanata - Beaverbrook
Title-Residential Condo & Other

No agent assigned

OPEN HOUSE OCT 18, SUN 2-4pm. 12 EDENVALE DR Luxurious CORNER 2 or 3 bdrm/3 bath Exec 2 story townhome with exceptional finishing. Rich Brazilian cherry wood floors, ceramic tiling, California shutters, bay windows, 2 private balconies[one covered}, Oversize attached garage plus 2 car driveway, Open Concept layout with formal diningrm and oak kitchen, 3rd floor Loft and central location minutes from Kanata Centrum.

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

Closing Costs

Mortgage Amount
$479,920
Land Transfer Taxes$8,473
Legal Fees (Est.)
$
Total cash required for closing$129,953

Total Monthly Obligation

$3,670/mo
Mortgage $2,420
Monthly Loss $3,033
Principal$637
Interest$1,783
Property Tax$353
Condo Fees$697
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.2%72
10-Year IRR
14.9%
Returns Index
38.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$47,760/yr
NOI
$27,980/yr
Net Cash Flow
-$88/mo
Cash Margin
-2.2%3
Cash Flow Index
3.1/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
28.0/ 100

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

Comparables

Properties near 12 Edenvale Drive

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.