33 Rutherford Crescent, Kanata

$900,000
33 Rutherford Crescent

$900,000

New
25d
DetachedBungalow

33 Rutherford Crescent, Kanata

Total Monthly Obligation $4,490

Beds
3
Baths
2
Park
4
Sqft
1500-2000
DOM
25d
Score
17
Yield
4.2%
Cash on Cash
-6.0%
Cap Rate
3.3%
5Y IRR
10.9%
10Y IRR
10.9%
Property Type-Detached
MLS® Number-X13837278
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-65 × 124.09 ft
Listed on site-Sep 28, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,812 (2025)
Parking-5 - Attached
Basement-Development Potential, Partially Finished, Crawl Space
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Wood
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9001 - Kanata - Beaverbrook
Title-Residential Freehold

No agent assigned

Welcome to 33 Rutherford Crescent, a stunning single-family bungalow for sale in the prestigious, mature neighborhood of Beaverbrook, Kanata. This unique 1,800 sq ft, 3-bedroom home effortlessly blends bohemian elegance with modern architectural design. Situated in Ottawa's premier garden community, this Beaverbrook Kanata real estate opportunity offers close proximity to top-rated schools, lush parks, Kanata Golf Club, public transit, and the Kanata North tech hub. Inside, imported French porcelain ceramic tile flows through an open-concept floor plan designed for effortless living and entertaining. The heart of this Kanata home is a 450 sq ft sun-drenched great room addition (2010) featuring soaring cathedral ceilings, exposed timber beams, and a floor-to-ceiling stone gas fireplace. Hand-textured archways lead into the formal dining room and gourmet kitchen, which boasts custom Mediterranean-blue cabinetry, a professional-grade stainless steel gas range, and a massive concrete-topped island with intricate breeze-block detailing. The main level hosts two bedrooms adorned with breathtaking, hand-carved antique palace doors imported from India. In the primary suite-complete with a 2-piece powder room ensuite-these doors serve as functional art framing a sunlit retreat. Expansive windows throughout highlight the mature greenery and privacy of this premium lot. Downstairs, the partially finished basement includes a third bedroom, dedicated laundry/storage, and rough-in space for a third bathroom. A separate entrance from the garage provides direct lower-level access, offering incredible potential for an in-law suite, basement apartment, or multi-generational layout. Relax on the private flagstone courtyard patio with raised garden beds, or host outdoor dinners on the deck overlooking the large, fully fenced backyard. Commuting is effortless with quick connections to Highway 417, local transit, and extensive footpaths connecting you to nearby shopping and dining.

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

Closing Costs

Mortgage Amount
$720,000
Land Transfer Taxes$14,475
Legal Fees (Est.)
$
Total cash required for closing$195,975

Total Monthly Obligation

$4,490/mo
Mortgage $3,630
Monthly Loss $3,534
Principal$955
Interest$2,675
Property Tax$484
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.1%1
5-Year IRR
7.7%21
10-Year IRR
8.8%
Returns Index
12.0/ 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
$38,160/yr
NOI
$24,032/yr
Net Cash Flow
-$1,628/mo
Cash Margin
-51.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.556
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo34
Risk Index
19.2/ 100

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

Comparables

Properties near 33 Rutherford 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.