529 Adamson Crescent, Stittsville - Munster - Richmond

$1,195,000
529 Adamson Crescent

$1,195,000

New
8d
Detached2-Storey

529 Adamson Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $5,744

Beds
5
Baths
4
Park
4
Sqft
2000-2500
DOM
8d
Score
15
Yield
3.5%
Cash on Cash
-8.7%
Cap Rate
2.7%
5Y IRR
8.7%
10Y IRR
9.2%
Property Type-Detached
MLS® Number-X14087298
Beds-5
Bathrooms-4
Size-2000-2500 sqft
Lot Size-31.87 × 142.96 ft
Listed on site-Oct 15, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,590 (2026)
Parking-6 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER FIRST OTTAWA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-North
Exterior-Stucco (Plaster), Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8203 - Stittsville (South)
Title-Residential Freehold

No agent assigned

Welcome to 529 Adamson Crescent, where everyday family living meets your own private backyard resort. Set on a quiet crescent in sought-after Stittsville South, this 2013-built 4+1 bedroom, 4 bath home offers a fully finished lower level and thoughtful spaces designed for the way families live. With over 2700 sqft of finished living space, the main floor flows effortlessly, anchored by a custom Laurysen kitchen with an oversized island overlooking the backyard. The family room features a gas fireplace, while the formal dining room is ready for hosting. An oversized custom mudroom adds exceptional function and storage for busy family life.Upstairs, the primary suite is a true retreat with a five-piece ensuite and two walk-in closets. Three additional bedrooms, a full main bath and convenient upper-level laundry complete the level.The finished basement (2017) adds a spacious rec room, fifth bedroom and three-piece bath, ideal for guests, teens, a home office or gym.Outside is where this property really sets itself apart. Set on an oversized pie-shaped lot, the backyard offers the best of both worlds: a saltwater inground pool with pergola and professional landscaping (2020), plus plenty of green space for kids and pets to run and play. A cedar deck, irrigation system, retractable awning and shed complete this private outdoor retreat.Thoughtful upgrades include custom colour-matched windows, a heated and insulated double garage, an EV charger, a 200-amp service, and a generator transfer switch (2025), plus parking for six.Steps to parks, schools and trails, with quick access to Hwy 417, Kanata and Tanger Outlets. A rare blend of space, family function and backyard luxury in the heart of Stittsville.

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

Closing Costs

Mortgage Amount
$956,000
Land Transfer Taxes$20,375
Legal Fees (Est.)
$
Total cash required for closing$260,875

Total Monthly Obligation

$5,744/mo
Mortgage $4,820
Monthly Loss $4,476
Principal$1,268
Interest$3,552
Property Tax$549
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.2%0
5-Year IRR
6.0%14
10-Year IRR
7.4%
Returns Index
8.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$41,640/yr
NOI
$26,386/yr
Net Cash Flow
-$2,621/mo
Cash Margin
-75.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
1.7 mo26
Risk Index
16.1/ 100

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

Comparables

Properties near 529 Adamson 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.