636 Eagle Crest Heights, Stittsville - Munster - Richmond

$1,049,000
636 Eagle Crest Heights

$1,049,000

New
7d
Detached2-Storey

636 Eagle Crest Heights, Stittsville - Munster - Richmond

Total Monthly Obligation $5,182

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
7d
Score
17
Yield
4.3%
Cash on Cash
-5.6%
Cap Rate
3.4%
5Y IRR
11.2%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X14089048
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-13.1 × 28 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,905 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Inground
Facing-West
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

Welcome to this stunning Minto Champlain model offering over 3,200 sq. ft. of beautifully finished living space in one of Stittsville's sought-after neighbourhoods! Features You'll Love: Spacious open-concept main floor with 9-ft ceilings Gourmet kitchen with a large island and breakfast bar Elegant family room with coffered ceiling and gas fireplace Luxurious primary suite with a massive walk-in closet and 5-piece ensuite Sun tunnels bringing natural light to the upper level Finished lower level with recreation room, den, and computer nook Your Backyard Oasis Awaits! Enjoy summer days in your private backyard featuring a heated saltwater inground pool, installed in 2022, and a dedicated outdoor entertaining area. Additional highlights include a covered front porch, Celebright exterior lighting, landscape lighting, and an irrigation system. This beautiful home offers the perfect blend of space, style, comfort, and outdoor living!

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

Closing Costs

Mortgage Amount
$839,200
Land Transfer Taxes$17,455
Legal Fees (Est.)
$
Total cash required for closing$228,755

Total Monthly Obligation

$5,182/mo
Mortgage $4,231
Monthly Loss $4,068
Principal$1,113
Interest$3,118
Property Tax$575
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.8%17
Cash-on-Cash
-9.5%1
5-Year IRR
8.1%24
10-Year IRR
9.1%
Returns Index
13.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$45,240/yr
NOI
$29,311/yr
Net Cash Flow
-$1,789/mo
Cash Margin
-47.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.586
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.8/ 100

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

Comparables

Properties near 636 Eagle Crest Heights

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.