512 Cherokee Way, Stittsville - Munster - Richmond

$639,900
512 Cherokee Way

$639,900

New
2d
Semi-Detached 2-Storey

512 Cherokee Way, Stittsville - Munster - Richmond

Total Monthly Obligation $3,321

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
2d
Score
19
Yield
5.0%
Cash on Cash
-2.8%
Cap Rate
4.0%
5Y IRR
13.3%
10Y IRR
12.8%
Property Type-Semi-Detached
MLS® Number-X14104552
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-8.02 × 32.75 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Semi-Detached
Taxes-$4,376 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 SYNERGY REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

Set in an established Stittsville neighbourhood, this well-maintained 3 bed, 3 bath home offers a bright, open concept layout with plenty of space to enjoy. Freshly painted in neutral tones, the main level features hardwood flooring through the living and dining areas, along with flat ceilings. The spacious kitchen offers plenty of cabinetry and counter space, stainless steel appliances and a large peninsula with seating, opening to the living and dining areas. Patio doors lead directly to the backyard and deck, creating an easy flow to the outdoor space. Upstairs, the generous primary bedroom features a walk-in closet and ensuite with a soaker tub and separate shower. Two additional well-sized bedrooms, a full bathroom and convenient upstairs laundry complete the second level. The finished lower level adds even more living space with a large recreation room, bathroom rough-in and flexibility for a home office, gym, play area or potential fourth bedroom. Outside, enjoy a fully fenced and beautifully landscaped backyard with mature greenery, a storage shed and freshly stained deck with a covered seating area, perfect for relaxing or entertaining. Conveniently located close to parks, schools, shopping, transit and all the amenities Stittsville has to offer!

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

Closing Costs

Mortgage Amount
$511,920
Land Transfer Taxes$9,273
Legal Fees (Est.)
$
Total cash required for closing$138,753

Total Monthly Obligation

$3,321/mo
Mortgage $2,581
Monthly Loss $2,642
Principal$679
Interest$1,902
Property Tax$365
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%19
Cash-on-Cash
-7.8%1
5-Year IRR
9.5%32
10-Year IRR
10.2%
Returns Index
17.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
19/ 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
$32,280/yr
NOI
$20,176/yr
Net Cash Flow
-$900/mo
Cash Margin
-33.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.658
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
24.8/ 100

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

Comparables

Properties near 512 Cherokee 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.