56 Pelham Crescent, Stittsville - Munster - Richmond

$789,900
56 Pelham Crescent

$789,900

New
3d
Detached2-Storey

56 Pelham Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $4,020

Beds
3
Baths
3
Park
2
Sqft
2000-2500
DOM
3d
Score
18
Yield
4.6%
Cash on Cash
-4.5%
Cap Rate
3.6%
5Y IRR
12.0%
10Y IRR
11.8%
Property Type-Detached
MLS® Number-X14100414
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-11 × 27 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,509.53 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Board & Batten , Wood
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-8209 - Goulbourn Twp From Franktown Rd/South To Rideau
Title-Residential Freehold

No agent assigned

Awesome location on sought after family friendly and quiet Pelham just steps from greenspace and nature! This stunning spacious and marvellously upgraded detached home is located on a premium lot on quiet, sought after, Pelham Just steps away from nature and open green space. The main level immediately establishes scale with nine-foot ceilings, continuous hardwood flooring, strategic pot lighting. An upgraded tailored chef's kitchen features custom cabinetry with dovetail soft-closing drawers with builder upgraded durable quartz countertops. The premium finish that extends to all washrooms. The architectural volume continues upstairs - a rare-find - with builder upgraded nine-foot ceilings across the second floor too , which features high-end luxury carpet. Three spacious bedrooms, and a versatile open loft that is easily converted into a fourth bedroom completes the 2nd floor. The finished basement, adding approx. 700 square feet of living space is optimized with a dedicated office, or home gym enclosed by space-saving barn doors along with the recreational area. On the exterior note the home wrapped in upgraded durable wood siding along with board and batten accents Surrounding the rear yard is a fully fenced yard and a two tier deck for those back yard BBQs! . Easy to show, must be seen! Coming soon, a community dog park !

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

Closing Costs

Mortgage Amount
$631,920
Land Transfer Taxes$12,273
Legal Fees (Est.)
$
Total cash required for closing$171,753

Total Monthly Obligation

$4,020/mo
Mortgage $3,186
Monthly Loss $3,182
Principal$838
Interest$2,348
Property Tax$459
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.9%18
Cash-on-Cash
-9.0%1
5-Year IRR
8.6%26
10-Year IRR
9.5%
Returns Index
14.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,648/yr
NOI
$22,974/yr
Net Cash Flow
-$1,272/mo
Cash Margin
-41.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.607
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo38
Risk Index
21.1/ 100

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

Comparables

Properties near 56 Pelham 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.