20 Karda Terrace, North Grenville

$1,267,000
20 Karda Terrace

$1,267,000

New
3d
DetachedBungalow

20 Karda Terrace, North Grenville

Total Monthly Obligation $5,486

Beds
2
Baths
2
Park
3
Sqft
< 700
DOM
3d
Score
15
Yield
2.4%
Cash on Cash
-11.2%
Cap Rate
2.2%
5Y IRR
6.8%
10Y IRR
7.8%
Property Type-Detached
MLS® Number-X14103980
Beds-2
Bathrooms-2
Size-< 700 sqft
Lot Size-110.29 × 413.14 ft
Listed on site-Oct 20, 2026
Style-Bungalow
Building Type-Detached
Parking-6 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-REAL BROKER ONTARIO LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Wood
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Septic
Possession-Under Construction
Neighbourhood-801 - Kemptville
Title-Residential Freehold

No agent assigned

Welcome to CopperCreek HideAway, where custom luxury homes are thoughtfully designed to embrace the beauty of nature. Nestled along scenic Kemptville Creek, just minutes from the heart of town, this exclusive 7-lot enclave offers a rare opportunity to experience peaceful country living without sacrificing convenience. Accessed by Karda Terrace, this development brings together natural beauty, exceptional craftsmanship, and the opportunity to create something truly your own.The Oak Ridge Model at 20 Karda Terrace is a stunning bungalow currently under construction: positioned on a premium 1.1-acre lot backing onto Kemptville Creek, offering exceptional privacy with no rear neighbours.Designed with both elegance and functionality in mind, this 2-bedroom, 2-bathroom bungalow features 9-foot ceilings and an expansive open-concept layout. The impressive family room flows seamlessly into a spacious custom kitchen featuring a large pantry, creating the perfect space for everyday living and entertaining. The primary suite offers a generous walk-in closet and private ensuite, while a spacious mudroom off the garage adds everyday convenience. A standout feature is the separate secondary entrance from the garage directly to the basement, offering exciting possibilities for future use. With meticulous attention to detail and quality craftsmanship throughout, this home is designed to deliver a truly elevated living experience. Anticipated mid-January closing.With 5 additional lots available, CopperCreek HideAway offers buyers the opportunity to work directly with the builder to bring their dream home to life. Whether you're drawn to the Oak Ridge Model or envision something uniquely your own, this is your opportunity to be part of one of Kemptville's most exciting new communities. Purchase price includes HST, net of applicable rebates. Applicable HST rebates to be assigned to the Builder. Buyer eligibility requirements apply.

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

Closing Costs

Mortgage Amount
$1,013,600
Land Transfer Taxes$21,815
Legal Fees (Est.)
$
Total cash required for closing$276,715

Total Monthly Obligation

$5,486/mo
Mortgage $5,111
Monthly Loss $4,141
Principal$1,345
Interest$3,766
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.3%0
5-Year IRR
4.3%9
10-Year IRR
6.1%
Returns Index
5.9/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
15/ 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
$30,000/yr
NOI
$22,500/yr
Net Cash Flow
-$3,236/mo
Cash Margin
-129.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo27
Risk Index
16.2/ 100

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

Comparables

Properties near 20 Karda Terrace

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.