6510 Linseed Road, Kanata

$400,158
6510 Linseed Road

$400,158

New
9d
Condo Townhouse3-Storey

6510 Linseed Road, Kanata

Total Monthly Obligation $2,139

HausQ Valuation Report
Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
9d
Score
28
Yield
6.9%
Cash on Cash
4.7%
Cap Rate
5.6%
5Y IRR
19.3%
10Y IRR
17.7%
Property Type-Condo Townhouse
MLS® Number-X14030470
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-3-Storey
Building Type-Condo Townhouse
Maintenance-$325/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Other (Other)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-None
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Vinyl Siding
Possession-90+ days
Neighbourhood-9009 - Kanata - Rural Kanata (Central)
Title-Residential Condo & Other

No agent assigned

Be the first to live in Mattamy's The Willow, a beautifully designed 3-bedroom, 2-bath stacked townhome offering ultimate comfort and functionality. The quaint front porch and foyer lead upstairs to the open-concept living and dining area, kitchen, powder room, and storage room. The modern open-concept kitchen features stainless steel appliances, perfect for enjoying a cup of coffee or a meal at the optional charming breakfast bar. The bright living/dining area boasts patio doors that let in ample natural light, opening to a private balcony ideal for enjoying the beautiful summer weather. Upstairs, you'll find a spacious primary bedroom, the main full bath, two more spacious bedrooms and one with its own private deck, offering stunning views of the surrounding community. A conveniently located laundry room is also on this level. Conveniently located near amenities, parks, public transportation, schools and more. Enjoy the best of suburban living with easy access to everything you need! Don't miss this opportunity! Images provided to showcase builders finishes only.

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

Closing Costs

Mortgage Amount
$320,126
Land Transfer Taxes$4,478
Legal Fees (Est.)
$
Total cash required for closing$86,010

Total Monthly Obligation

$2,139/mo
Mortgage $1,614
Monthly Loss $1,714
Principal$425
Interest$1,189
Condo Fees$325
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.8%6
5-Year IRR
15.1%71
10-Year IRR
14.6%
Returns Index
37.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$27,732/yr
NOI
$18,659/yr
Net Cash Flow
-$59/mo
Cash Margin
-2.6%3
Cash Flow Index
2.9/ 100
Risk Profile
Weight: 20%
DSCR
0.9624
LTV Ratio
80.0%18
Vacancy Buffer
4.4 mo76
Risk Index
39.4/ 100

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

Comparables

Properties near 6510 Linseed Road

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.