386 WALDEN Drive, Kanata

$703,363
386 WALDEN Drive

$703,363

New
23d
Att/Row/Townhouse2-Storey

386 WALDEN Drive, Kanata

Total Monthly Obligation $3,212

Beds
3
Baths
3
Park
1
Sqft
1500-2000
DOM
23d
Score
21
Yield
4.8%
Cash on Cash
-0.8%
Cap Rate
4.4%
5Y IRR
14.9%
10Y IRR
14.1%
Property Type-Att/Row/Townhouse
MLS® Number-X13844686
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20.01 × 108.18 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-2 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-THE AGENCY OTTAWA
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-9007 - Kanata - Kanata Lakes/Heritage Hills
Title-Residential Freehold

No agent assigned

This stunning HN Homes new build 3-bedroom, 2.5-bath townhome offers modern design, quality craftsmanship, and thoughtful upgrades throughout.The bright, open-concept main level is designed for both everyday living and entertaining, featuring a spacious living room with a cozy fireplace that flows seamlessly into the dining area and contemporary kitchen. The kitchen is beautifully appointed with a large island, premium backsplash and upgraded sink, a convenient bank of pots and pans drawers, and a built-in garbage pullout for added functionality. A stylish powder room completes this level. Upstairs, the primary suite provides a private retreat with a walk-in closet and a luxurious ensuite showcasing a glass corner shower with sliding doors and upgraded wall tile. Two additional well-sized bedrooms, a laundry room and a full bathroom offer flexible space for family, guests, or a home office.The finished basement extends the living space and is enhanced with additional LED potlights, making it ideal for a family room, recreation area, or home gym. Extra LED potlights on the main floor living area further elevate the home's bright, modern feel. With premium upgrades throughout and the added peace of mind of new construction, this move-in ready townhome delivers stylish, low-maintenance living at its finest.

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

Closing Costs

Mortgage Amount
$562,690
Land Transfer Taxes$10,542
Legal Fees (Est.)
$
Total cash required for closing$152,715

Total Monthly Obligation

$3,212/mo
Mortgage $2,837
Monthly Loss $2,466
Principal$747
Interest$2,091
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.7%24
Cash-on-Cash
-5.5%2
5-Year IRR
11.2%44
10-Year IRR
11.4%
Returns Index
23.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
21/ 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
$33,528/yr
NOI
$25,675/yr
Net Cash Flow
-$698/mo
Cash Margin
-25.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7512
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo50
Risk Index
26.7/ 100

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

Comparables

Properties near 386 WALDEN 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.