235 BILLRIAN Crescent, Stittsville - Munster - Richmond

$619,900
235 BILLRIAN Crescent

$619,900

New
8d
Att/Row/Townhouse2-Storey

235 BILLRIAN Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $3,257

HausQ Valuation Report
Beds
3
Baths
4
Park
2
Sqft
1500-2000
DOM
8d
Score
19
Yield
5.2%
Cash on Cash
-2.5%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.0%
Property Type-Att/Row/Townhouse
MLS® Number-X14081960
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-21 × 83 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,579 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-FLEX
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

BETTER than new! Stunning finished townhome that is a short skip & a jump to the Tanger outlets, transit & the CTC!! Awesome location! Driveway can accommodate 2 cars! Spacious foyer with a walk in closet. Wide plank hardwood on the main floor. Open concept bright living! Quartz countertop, subway tile backsplash & stainless appliances is what you will find in this VERY pretty upgraded kitchen! ALL cabinets in the home are all finished the same in a very nice wood finish allowing for a easy flow throughout! Large primary & walk in closet. The ensuite offers a walk-in shower complete with a glass door PLUS quartz countertops! 2 additional good-sized bedrooms, main bath has tub & shower combo PLUS laundry on the second floor. FULLY finished bright lower level offers a FULL bath with a tub! Plenty of storage! Custom blinds throghout! FLEX closing

$
$
%
%
$
$
$
(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

$3,257/mo
Mortgage $2,501
Monthly Loss $2,599
Principal$658
Interest$1,843
Property Tax$382
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.6%1
5-Year IRR
9.7%33
10-Year IRR
10.3%
Returns Index
17.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$32,148/yr
NOI
$19,854/yr
Net Cash Flow
-$846/mo
Cash Margin
-31.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.669
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo49
Risk Index
25.3/ 100

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

Comparables

Properties near 235 BILLRIAN 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.