218 Rover Street, Kanata

$899,900
218 Rover Street

$899,900

New
8d
Detached2-Storey

218 Rover Street, Kanata

Total Monthly Obligation $4,535

Beds
4
Baths
3
Park
4
Sqft
2000-2500
DOM
8d
Score
18
Yield
4.7%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.3%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-X14082040
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-34.97 × 103.64 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-6-15
Taxes-$6,360 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-FAULKNER REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-9010 - Kanata - Emerald Meadows/Trailwest
Title-Residential Freehold

No agent assigned

Welcome to 218 Rover Street! Fabulous 4-bed & 2.5-bathroom detatched home nestled in the sought-after community of Fernbank Crossing. The bright, open-concept main level seamlessly connects the upgraded eat-in kitchen, home office, dining area and inviting living room with gas fireplace, creating the perfect setting for everyday living and entertaining. A convenient powder room and mudroom complete this level.The second floor features a spacious primary bedroom retreat with a luxurious 5-piece ensuite and 2 generous walk-in closets, along with three additional bedrooms, a full bathroom, convenient laundry room and an expansive loft offering exceptional flexibility for a home office, playroom or additional living space.The fully finished basement boasts a dedicated movie room, perfect for family movie nights, along with a bathroom rough-in offering future potential. Outside, enjoy the fully fenced backyard and large deck, ideal for relaxing and entertaining.Ideally located close to new elementary and secondary schools, retail amenities and Kanata's High Tech Park, this wonderful home offers the perfect blend of space, comfort and convenience for modern family living!

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

Closing Costs

Mortgage Amount
$719,920
Land Transfer Taxes$14,473
Legal Fees (Est.)
$
Total cash required for closing$195,953

Total Monthly Obligation

$4,535/mo
Mortgage $3,630
Monthly Loss $3,580
Principal$955
Interest$2,675
Property Tax$530
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.5%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$42,300/yr
NOI
$27,210/yr
Net Cash Flow
-$1,362/mo
Cash Margin
-38.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo33
Risk Index
19.7/ 100

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

Comparables

Properties near 218 Rover Street

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.