414 LANDSWOOD Way, Stittsville - Munster - Richmond

$925,000
414 LANDSWOOD Way

$925,000

New
3d
Detached2-Storey

414 LANDSWOOD Way, Stittsville - Munster - Richmond

Total Monthly Obligation $4,637

Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
3d
Score
17
Yield
4.2%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.4%
10Y IRR
10.5%
Property Type-Detached
MLS® Number-X14100442
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-40.03 × 104.99 ft
Listed on site-Oct 20, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,373 (2026)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX ABSOLUTE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Stucco (Plaster), Stone
Roof-Asphalt Rolled
Foundation-Concrete
Sewer-Sewer
Possession-FLEX
Neighbourhood-8203 - Stittsville (South)
Title-Residential Freehold

No agent assigned

The epitome of open concept living, you cannot get any more open concept than what this floor plan offer! The crisp look on the main floor was achieved by painting with the most perfect white colour & adding wall panelling! The striking 2 story great room is where you will do all your living, the wall of windows allows the entire home to be flooded with gorgeous natural light. The retrofitted fireplace surrounded by marble is a work of art! The refreshed kitchen offers cabinets to the ceiling, black classic granite countertop, subway tile backsplash, a walk-in pantry & a new stove & dishwasher. Rounded corners beads, coffered ceilings & lots of pot lights add to the incredible charm this home offers! The primary & walk in closet are oversized! Free standing tub & a glass shower can be found in the 5 piece ensuite. Bedroom 2 has built ins that surround the queen bed! This home has LOTS of custom work! Tub & shower combo in the main bath The unspoiled lower level offers a rough in for future bath & egress windows allowing for legal bedrooms! The north west fencing backyard offers the perfect blend of hard & softscape complete with a composite deck, stamped concrete patio & lots of greenery! This is a very special place to have garden parties, private & bright! NEW furnace & AC (2026)

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

Closing Costs

Mortgage Amount
$740,000
Land Transfer Taxes$14,975
Legal Fees (Est.)
$
Total cash required for closing$201,475

Total Monthly Obligation

$4,637/mo
Mortgage $3,731
Monthly Loss $3,655
Principal$982
Interest$2,749
Property Tax$531
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
$38,400/yr
NOI
$23,687/yr
Net Cash Flow
-$1,757/mo
Cash Margin
-54.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.1 mo32
Risk Index
18.7/ 100

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

Comparables

Properties near 414 LANDSWOOD Way

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.