145 Pictou Crescent, Kanata

$619,900
145 Pictou Crescent

$619,900

New
9d
Att/Row/Townhouse2-Storey

145 Pictou Crescent, Kanata

Total Monthly Obligation $3,248

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
9d
Score
20
Yield
5.2%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.8%
10Y IRR
13.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14081320
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-21.33 × 96.29 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,465.07 (2026)
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-PAUL RUSHFORTH REAL ESTATE INC.
Cooling-Central Air
Laundry-No
Fireplace-Family Room
Pool-None
Facing-East
Exterior-Brick Front, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9010 - Kanata - Emerald Meadows/Trailwest
Title-Residential Freehold

No agent assigned

Welcome to this stunning Lilac model, built in 2020 and ideally located in the sought-after Blackstone community of Kanata. This beautifully maintained home offers a modern and functional layout with upgraded hardwood and tile flooring throughout the main level, a 200-amp upgraded electrical panel, and a variety of elegant finishes throughout. The main floor features a formal dining area, a separate living room with a cozy gas fireplace, and a bright, open-concept kitchen designed for both everyday living and entertaining. The stunning kitchen showcases stainless steel appliances, upgraded cabinetry, quartz countertops, a spacious U-shaped island, a breakfast nook, and a convenient walk-in pantry. Additional highlights include updated lighting and smooth ceilings throughout, creating a stylish and inviting atmosphere. The second level offers a versatile loft space, perfect for a home office or additional living area, along with three generously sized bedrooms with ample closet space. The primary bedroom features a walk-in closet and a private 3-piece ensuite, while the additional bedrooms share a well-appointed full bathroom. Quartz countertops throughout the home add a cohesive touch of luxury and sophistication. Ideally situated in the desirable Blackstone community, this exceptional home is within walking distance to Walmart and close to parks, schools, shopping, restaurants, transit, and all other amenities.

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

Closing Costs

Mortgage Amount
$495,920
Land Transfer Taxes$8,873
Legal Fees (Est.)
$
Total cash required for closing$134,353

Total Monthly Obligation

$3,248/mo
Mortgage $2,501
Monthly Loss $2,590
Principal$658
Interest$1,843
Property Tax$372
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.4/ 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
$32,460/yr
NOI
$20,249/yr
Net Cash Flow
-$813/mo
Cash Margin
-30.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
25.5/ 100

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

Comparables

Properties near 145 Pictou Crescent

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.