272 Maygrass Way, Stittsville - Munster - Richmond

$864,900
272 Maygrass Way

$864,900

New
7d
DetachedBungalow

272 Maygrass Way, Stittsville - Munster - Richmond

Total Monthly Obligation $4,310

Beds
4
Baths
3
Park
2
Sqft
1100-1500
DOM
7d
Score
16
Yield
3.9%
Cash on Cash
-7.4%
Cap Rate
3.0%
5Y IRR
9.8%
10Y IRR
10.1%
Property Type-Detached
MLS® Number-X14087090
Beds-4
Bathrooms-3
Size-1100-1500 sqft
Lot Size-9.12 × 60.72 ft
Listed on site-Oct 16, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,350 (2025)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8207 - Remainder of Stittsville & Area
Title-Residential Freehold

No agent assigned

Stunning 2+2 bedroom, 3 full bathroom Tamarack-built bungalow offering beautifully finished living space, perfectly blending elegance, comfort, and functionality. Ideally located in the heart of Stittsville, this home is located on a desirable pie-shaped lot with a generous side yard, providing added privacy and outdoor space. Step into the inviting foyer and immediately appreciate the bright, open-concept design. The gourmet kitchen is both stylish and practical, featuring SS appliances, quartz countertops and a large centre island - ideal for everyday living. The sun-filled living and dining area showcases soaring 9-foot ceilings, rich hardwood flooring, and oversized windows that flood the space with natural light, creating a warm and welcoming atmosphere. The spacious primary suite serves as a peaceful retreat, complete with two closets and a 5-piece en-suite. A second versatile bedroom on the main level works perfectly as a home office or guest room and is complemented by a full bathroom and convenient main-floor laundry. The fully finished lower level expands the living space with a family room featuring along with two additional bedrooms, a full bathroom, and ample storage space. Thoughtfully designed and impeccably maintained, this home offers the ease of bungalow living without compromising on space or sophistication. This exceptional home delivers a rare opportunity to enjoy comfort, luxury, and lifestyle all in one remarkable setting.

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

Closing Costs

Mortgage Amount
$691,920
Land Transfer Taxes$13,773
Legal Fees (Est.)
$
Total cash required for closing$188,253

Total Monthly Obligation

$4,310/mo
Mortgage $3,489
Monthly Loss $3,392
Principal$918
Interest$2,571
Property Tax$446
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.4%0
5-Year IRR
6.6%17
10-Year IRR
8.0%
Returns Index
9.6/ 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
$33,804/yr
NOI
$20,574/yr
Net Cash Flow
-$1,774/mo
Cash Margin
-63.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.4/ 100

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

Comparables

Properties near 272 Maygrass Way

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.