4 Drysdale Street, Kanata

$799,900
4 Drysdale Street

$799,900

New
2d
Detached2-Storey

4 Drysdale Street, Kanata

Total Monthly Obligation $4,095

Beds
3
Baths
4
Park
4
Sqft
1500-2000
DOM
2d
Score
18
Yield
4.7%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-X14103306
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-36.09 × 100.07 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Detached
Taxes-$5,925 (2026)
Parking-6 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-HOME RUN REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-9001 - Kanata - Beaverbrook
Title-Residential Freehold

No agent assigned

WALKING DISTANCE to Earl of March SS and Beaverbrook Library! Beautifully and professionally renovated Urbandale home on a quiet, tree-lined street in the BEAVERBROOK / KANATA LAKES area, directly across from Beaverbrook Park! Built in 2005, this home is embraced by nature, close to all amenities, about 10 minutes to Kanata North High-Tech Park, with quick access to HWY 417. A wide, all-brick front profile with a grand DOUBLE-DOOR ENTRY and spacious DOUBLE CAR GARAGE. Inside, a bright, extra-spacious high-ceiling foyer extends to a main living area that stands out with high-end modern finishes combined with quality Urbandale details. Wide-plank engineered hardwood runs through both upper floors, with signature Urbandale baseboard and trim throughout. The rear wall is all glass: an open-concept, oversized living room with 9' ceilings, anchored by a gas fireplace flanked by tall Urbandale-style windows with transoms above. The kitchen is beautifully renovated - full-height cabinetry, quartz counters and backsplash, modern sink and faucet, soft-close drawers - and the kitchen and breakfast/dining area open through oversized sliding doors with sidelights and transoms onto a green canvas beyond. The home feels serene and warm as afternoon sun filters through the mature trees out back, casting dappled light across the floors! A MAIN FLOOR OFFICE flexes easily as a formal dining room. Main-floor laundry and inside entry from the garage. Upstairs, an oversized primary with walk-in closet and 4-pc ensuite is a truly pri; two generous front-facing bedrooms share a full bath. Every window on this level frames treetops rather than rooftops. Lower level: 27' x 17' recreation room, full bath and dedicated storage. Steps to Beaverbrook Park - trails, running track, tennis courts and the Kanata Disc Golf Course - with Robert Gray Park and pond at the end of the street. Walk to Earl of March SS and Stephen Leacock PS. Minutes to Kanata Centrum, Canadian Tire Centre and Kanata North.

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

Closing Costs

Mortgage Amount
$639,920
Land Transfer Taxes$12,473
Legal Fees (Est.)
$
Total cash required for closing$173,953

Total Monthly Obligation

$4,095/mo
Mortgage $3,227
Monthly Loss $3,246
Principal$849
Interest$2,378
Property Tax$494
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.7%1
5-Year IRR
8.8%28
10-Year IRR
9.7%
Returns Index
15.0/ 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
$37,992/yr
NOI
$23,768/yr
Net Cash Flow
-$1,246/mo
Cash Margin
-39.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.617
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo37
Risk Index
20.9/ 100

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

Comparables

Properties near 4 Drysdale Street

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.