703 Kilmar Crescent, Kanata

$1,158,000
703 Kilmar Crescent

$1,158,000

New
8d
Detached2-Storey

703 Kilmar Crescent, Kanata

Total Monthly Obligation $5,579

Beds
5
Baths
4
Park
2
Sqft
2500-3000
DOM
8d
Score
16
Yield
3.7%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X14084806
Beds-5
Bathrooms-4
Size-2500-3000 sqft
Lot Size-43.94 × 108.15 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$6,393 (2026)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-DETAILS REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Electric
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9007 - Kanata - Kanata Lakes/Heritage Hills
Title-Residential Freehold

No agent assigned

Welcome to 703 Kilmar Crescent! Nestled on a quiet street in the sought-after community of Kanata Estates, this beautifully maintained detached home offers exceptional space, comfort & functionality for growing families.Featuring 5 bedrooms, 4 bathrooms, double garage, over 3000sq.ft of living space (including professionally finished basement),this move-in-ready home is designed to accommodate your family's evolving needs.The inviting exterior features attractive landscaping, a wide driveway, excellent curb appeal, and a spacious covered front porch. Inside, the main level boasts 9-foot ceilings, hardwood flooring, and a well-designed layout. A bright & spacious living room with a large window provides the perfect setting for relaxing or entertaining, while the separate dining room is ideal for family gatherings.The cozy family room features a gas fireplace, seamlessly connecting to the open-concept kitchen with quality cabinetry, a charming island, and ample counter space.Patio doors lead to a private,south-facing, fully fenced backyard featuring a beautiful deck &two storage sheds-perfect for outdoor enjoyment & summer entertaining. Upstairs, the sun-filled primary bedroom offers a walk-in closet, a spacious ensuite complete with a oversized vanity, a separate shower, and a relaxing soaker tub.Three additional generously sized bedrooms, a full bathroom, and a convenient laundry room complete this level.Over 55k on finished basement in 2021 which expands your living space even further, featuring a fifth bedroom, a large living area with a fireplace, a 3-piece bathroom, and flexible room for a gym, playroom, media area or office, and ample storage-making it an ideal space for guests, extended family or a growing household. Close to parks, trails, transit, shopping, Highway 417 & Kanata North Tech Park.Located within highly regarded school zones, including W.E. Johnston PS, Stephen Leacock PS, St.Gabriel School, All Saints HS & Earl of March SS. Book a showing today!

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

Closing Costs

Mortgage Amount
$926,400
Land Transfer Taxes$19,635
Legal Fees (Est.)
$
Total cash required for closing$252,735

Total Monthly Obligation

$5,579/mo
Mortgage $4,671
Monthly Loss $4,350
Principal$1,229
Interest$3,442
Property Tax$533
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.5%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$42,564/yr
NOI
$27,415/yr
Net Cash Flow
-$2,387/mo
Cash Margin
-67.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo27
Risk Index
16.5/ 100

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

Comparables

Properties near 703 Kilmar 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.