96 PHEASANT RUN Drive, Barrhaven

$629,000
96 PHEASANT RUN Drive

$629,000

Price Change
24d
Detached2-Storey

96 PHEASANT RUN Drive, Barrhaven

Total Monthly Obligation $3,292

Beds
3
Baths
4
Park
1
Sqft
1500-2000
DOM
24d
Score
20
Yield
5.5%
Cash on Cash
-1.2%
Cap Rate
4.3%
5Y IRR
14.6%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-X13841344
Beds-3
Bathrooms-4
Size-1500-2000 sqft
Lot Size-48.6 × 101.86 ft
Listed on site-Sep 29, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,560 (2025)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-flexible
Neighbourhood-7701 - Barrhaven - Pheasant Run
Title-Residential Freehold

No agent assigned

RARE 48-FT WIDE LOT with PRIVATE DRIVEWAY in the family-friendly community of PHEASANT RUN! An ideal opportunity for a FIRST-TIME BUYER or growing family, this updated detached home combines space, privacy and mature surroundings in one of Barrhaven's established neighbourhoods. Beautiful landscaping and ROSES LINING THE DRIVEWAY create a charming first impression and welcoming front entrance, while the , offers a deck for BBQ and entertaining and room for the whole family to enjoy.Inside, the functional layout provides plenty of space to spread out with separate LIVING, DINING and FAMILY ROOMS on the main level - a layout increasingly hard to find in newer homes. HARDWD FLOORS add warmth and character, while the RENOVATED EAT-IN KITCHEN features dark maple cabinetry, glass backsplash, generous storage and convenient pots-and-pans drawers. A cozy WOOD-BURNING FIREPLACE and bright bay window add to the inviting atmosphere.Upstairs, the spacious primary bedroom offers TWO CLOSETS and a private 3-piece ENSUITE, complemented by two other bedrms and an updated main bath. With 4 bathrms throughout the home, busy mornings and family life become that much easier. The FINISHED LOWER LEVEL adds a large recreation room, pot lights, 2-piece bath and updated flooring/wall finishes - ideal for movie nights, a playrm, office or gym.Step outside to your private backyard retreat featuring a LARGE DECK perfect for summer BBQs and entertaining, mature landscaping, newer fencing and a NEW SHED for valuable extra storage.Major updates include FURNACE 2023, ROOF 2018, OWNED TANKLESS HOT WATER SYSTEM, check valves 2023, stove 2024, washing machine approx. 2023, upstairs bathroom flooring 2025, fence 2019 and basement updates 2024.Close to COSTCO, Walter Baker Sports Centre, parks, schools, transit, restaurants and shopping, with easy access to Hwy 416 and the Queensway.

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

Closing Costs

Mortgage Amount
$503,200
Land Transfer Taxes$9,055
Legal Fees (Est.)
$
Total cash required for closing$136,355

Total Monthly Obligation

$3,292/mo
Mortgage $2,537
Monthly Loss $2,625
Principal$668
Interest$1,870
Property Tax$380
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.5%22
Cash-on-Cash
-6.4%2
5-Year IRR
10.6%40
10-Year IRR
11.1%
Returns Index
21.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 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
$34,320/yr
NOI
$21,828/yr
Net Cash Flow
-$718/mo
Cash Margin
-25.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7211
LTV Ratio
80.0%18
Vacancy Buffer
2.9 mo48
Risk Index
25.7/ 100

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

Comparables

Properties near 96 PHEASANT RUN Drive

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.