424 Hillsboro Private 13, Kanata

$394,900
424 Hillsboro Private 13

$394,900

New
9d
Condo TownhouseStacked Townhouse

424 Hillsboro Private 13, Kanata

Total Monthly Obligation $2,434

Beds
2
Baths
3
Park
1
Sqft
1200-1399
DOM
9d
Score
23
Yield
7.0%
Cash on Cash
0.6%
Cap Rate
4.7%
5Y IRR
16.0%
10Y IRR
15.0%
Property Type-Condo Townhouse
MLS® Number-X14034600
Beds-2
Bathrooms-3
Size-1200-1399 sqft
Listed on site-Oct 14, 2026
Style-Stacked Townhouse
Building Type-Condo Townhouse
Taxes-$2,795.37 (2025)
Maintenance-$408/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-Yes
Fireplace-Yes
Pool-None
Exterior-Other
Possession-Flexible
Neighbourhood-9010 - Kanata - Emerald Meadows/Trailwest
Title-Residential Condo & Other

No agent assigned

Welcome to 424 Hillsboro Private, a stunning upper-unit stacked condo that perfectly balances modern sophistication with the easy-going lifestyle of Kanata South. This isn't just another rental-grade unit; it has been thoughtfully transformed with updates from top to bottom, making it feel like a new home the moment you step inside. The main level greets you with fresh flooring that flows seamlessly through the spacious living area and into a beautifully modernized kitchen. Cooking is a breeze here thanks to the sleek aesthetic and the addition of a cabinet designed specifically for extra cookware and pantry storage. Whether you're hosting a dinner party or enjoying a quiet morning coffee, the space feels bright and airy, complemented by updated light fixtures and a crisp coat of paint completed in 2022. Even the main floor powder room received a full makeover in the summer of 2022, ensuring every corner of this home looks its absolute best. The upper level is where this floor plan truly shines, offering two generous bedrooms that each function as a private retreat. Forget sharing a bathroom, as both bedrooms boast their own fully renovated ensuite. The primary suite is a true standout, featuring its own private balcony-the perfect spot to unwind at the end of the day. A second balcony off the office nook/kitchen area ensures you have plenty of outdoor space to enjoy. With a new furnace installed in 2023, low condo fees that keep your monthly carrying costs predictable, and a dedicated parking spot, this home is as practical as it is stylish. You are minutes away from the best shopping, parks, and all that Kanata has to offer. All the hard work has been done for you, so all that's left to do is move in and enjoy.

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

Closing Costs

Mortgage Amount
$315,920
Land Transfer Taxes$4,399
Legal Fees (Est.)
$
Total cash required for closing$84,879

Total Monthly Obligation

$2,434/mo
Mortgage $1,593
Monthly Loss $2,015
Principal$419
Interest$1,174
Property Tax$233
Condo Fees$408
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.8%25
Cash-on-Cash
-5.0%2
5-Year IRR
11.9%49
10-Year IRR
12.2%
Returns Index
25.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
23/ 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
$27,696/yr
NOI
$14,835/yr
Net Cash Flow
-$357/mo
Cash Margin
-15.5%0
Cash Flow Index
0.2/ 100
Risk Profile
Weight: 20%
DSCR
0.7813
LTV Ratio
80.0%18
Vacancy Buffer
3.9 mo68
Risk Index
33.0/ 100

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

Comparables

Properties near 424 Hillsboro Private 13

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.