812 Kinstead Private, Stittsville - Munster - Richmond

$529,900
812 Kinstead Private

$529,900

New
3d
Att/Row/Townhouse3-Storey

812 Kinstead Private, Stittsville - Munster - Richmond

Total Monthly Obligation $2,812

Beds
2
Baths
3
Park
1
Sqft
1100-1500
DOM
3d
Score
21
Yield
5.6%
Cash on Cash
-0.7%
Cap Rate
4.4%
5Y IRR
15.0%
10Y IRR
14.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14096868
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.97 × 52.43 ft
Listed on site-Oct 20, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,600 (2026)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

Modern freehold townhome with bright, upgraded interiors in Stittsville, Set on Kinstead Private, this 2024 freehold townhome offers a fresh, well-finished backdrop for everyday living. The main floor is open and welcoming, with hardwood and tile underfoot, 8-foot ceilings, and a bright living area that benefits from generous windows. A quartz-topped kitchen with a breakfast bar anchors the space, while the dining area keeps daily meals and casual hosting close at hand.The home's layout also gives you flexibility where you need it most. A comfortable nook near the main living area works well as a compact office or study zone, and sliding glass doors extend the space to the second-storey balcony. Laundry is positioned just a few steps away from the main floor, helping keep the routine efficient and organized. Upstairs, the home offers two bedrooms and two full bathrooms, including an ensuite off the primary bedroom. The seller notes a love of the large foyer, the quartz counters, the bathrooms, and the natural light, especially the morning sun. Upgrades purchased through the builder include improved doors, faucets, hardware, hardwood flooring, and upgraded appliances such as a counter-depth refrigerator with water and ice and a stove with a built-in air fryer. Outside, the low-maintenance setting means there is no backyard to maintain, and the location provides quick highway access along with nearby stores and restaurants. It is a practical choice for buyers who want a newer home with a polished feel and an address that keeps daily errands within easy reach. Over 26k in upgrades and still covered by Tarrion Warranty.

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

Closing Costs

Mortgage Amount
$423,920
Land Transfer Taxes$7,073
Legal Fees (Est.)
$
Total cash required for closing$114,553

Total Monthly Obligation

$2,812/mo
Mortgage $2,137
Monthly Loss $2,250
Principal$562
Interest$1,575
Property Tax$300
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.3%2
5-Year IRR
10.7%40
10-Year IRR
11.2%
Returns Index
21.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$29,520/yr
NOI
$18,468/yr
Net Cash Flow
-$598/mo
Cash Margin
-24.3%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo58
Risk Index
29.0/ 100

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

Comparables

Properties near 812 Kinstead Private

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.