154 Visor Private, Kanata

$500,000
154 Visor Private

$500,000

New
24d
Att/Row/Townhouse3-Storey

154 Visor Private, Kanata

Total Monthly Obligation $2,674

Beds
2
Baths
3
Park
1
Sqft
1100-1500
DOM
24d
Score
22
Yield
5.9%
Cash on Cash
0.7%
Cap Rate
4.7%
5Y IRR
16.1%
10Y IRR
15.0%
Property Type-Att/Row/Townhouse
MLS® Number-X13839920
Beds-2
Bathrooms-3
Size-1100-1500 sqft
Lot Size-20.34 × 58.37 ft
Listed on site-Sep 29, 2026
Style-3-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,389.8 (2026)
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-EXIT REALTY MATRIX
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-9010 - Kanata - Emerald Meadows/Trailwest
Title-Residential Freehold

No agent assigned

Welcome to 154 Visor Private, a spacious 3-storey, 2-bedroom, 3-bathroom townhome with approximately 1,244 sq. ft. above grade, an attached garage and parking for two. Step through the front entrance into the ground-floor foyer, where you'll find the laundry area and access to the garage. Upstairs, the main living level gives you plenty of space to cook, dine and relax. Vinyl flooring runs through the open kitchen, dining and living areas. The kitchen features quartz countertops, stainless steel appliances and an island with room for seating. There's also a powder room on this floor. From the living area, step out onto the balcony and enjoy the view across the green space. The top floor has two bedrooms and two full bathrooms. The primary bedroom includes a walk-in closet and an ensuite with a glass-enclosed shower. Built in 2021, the home is close to parks and everyday amenities, with access to Terry Fox Drive and Highway 417.

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

Closing Costs

Mortgage Amount
$400,000
Land Transfer Taxes$6,475
Legal Fees (Est.)
$
Total cash required for closing$107,975

Total Monthly Obligation

$2,674/mo
Mortgage $2,017
Monthly Loss $2,144
Principal$531
Interest$1,486
Property Tax$282
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.2%2
5-Year IRR
11.5%47
10-Year IRR
11.8%
Returns Index
24.3/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$29,400/yr
NOI
$18,570/yr
Net Cash Flow
-$469/mo
Cash Margin
-19.2%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.7713
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo61
Risk Index
30.7/ 100

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

Comparables

Properties near 154 Visor Private

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.