66 Still Water Drive, Crystal Bay - Rocky Point - Bayshore

$749,900
66 Still Water Drive

$749,900

New
3d
DetachedBungalow

66 Still Water Drive, Crystal Bay - Rocky Point - Bayshore

Total Monthly Obligation $3,809

Beds
3
Baths
2
Park
2
Sqft
700-1100
DOM
3d
Score
17
Yield
4.2%
Cash on Cash
-6.2%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X14097780
Beds-3
Bathrooms-2
Size-700-1100 sqft
Lot Size-65 × 100 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Taxes-$4,910 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-7002 - Crystal Beach
Title-Residential Freehold

No agent assigned

A charming bungalow in sought-after Crystal Beach, this move-in-ready home offers the perfect blend of comfort, space, and lifestyle! Welcoming curb appeal sets the tone for all that awaits inside. Freshly painted throughout, the main level features beautiful hardwood flooring, a bright living room, and a spacious eat-in kitchen with granite countertops, stainless steel appliances, and abundant cabinetry.The large, private lot is surrounded by mature trees, while the fully fenced backyard offers a generous deck perfect for relaxing or entertaining, along with a convenient storage shed. A whole-home natural gas generator (2019) provides added peace of mind. The professionally renovated basement extends the living space with a spacious recreation room, a large laundry room with a 3-piece bathroom, a versatile room ideal for a home office, gym, or hobby space, and a generous storage room with built-in shelving. Enjoy an exceptional location just steps from the Ottawa River, Nepean Sailing Club, NCC pathways, and Andrew Haydon Park. The LRT station is within walking distance, with DND Headquarters and Highways 417 and 416 just minutes away. An outdoor pool, tennis courts, community centre, and skating rink are also nearby.**Notable updates include:** Induction cooktop (2026); dishwasher, refrigerator, and hood fan (2025); furnace and air conditioner (2024); washer and dryer (2024); upgraded electrical panel with Level 2 EV charging / 240V outlet (2019); roof (2014, previous owner); and windows (2011, previous owner). Just move in and enjoy all this home has to offer!

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,809/mo
Mortgage $3,025
Monthly Loss $3,013
Principal$796
Interest$2,229
Property Tax$409
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.1/ 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
$31,800/yr
NOI
$19,210/yr
Net Cash Flow
-$1,424/mo
Cash Margin
-53.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
21.5/ 100

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

Comparables

Properties near 66 Still Water Drive

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.