56 Baywood Drive, Stittsville - Munster - Richmond

$969,900
56 Baywood Drive

$969,900

New
22d
Detached2-Storey

56 Baywood Drive, Stittsville - Munster - Richmond

Total Monthly Obligation $4,846

Beds
4
Baths
4
Park
4
Sqft
2500-3000
DOM
22d
Score
18
Yield
4.7%
Cash on Cash
-4.2%
Cap Rate
3.7%
5Y IRR
12.2%
10Y IRR
12.0%
Property Type-Detached
MLS® Number-X13848688
Beds-4
Bathrooms-4
Size-2500-3000 sqft
Lot Size-60.04 × 100.33 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,704 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-mid December
Neighbourhood-8203 - Stittsville (South)
Title-Residential Freehold

No agent assigned

Beautifully presented and designed for the way families live, this four-bedroom, four-bathroom home pairs generous interior space with a landscaped outdoor retreat in Stittsville South. Set on a premium corner lot framed by mature trees, the welcoming brick exterior and covered front porch make a lovely first impression. Inside, dark wood flooring and architectural columns define the separate living and dining rooms, creating inviting spaces for entertaining. The bright white kitchen features quartz countertops, a centre island with breakfast counter, stainless-steel appliances, glass-front cabinetry and a subway-tile backsplash. It's sunny eating area opens to the backyard and connects to the sunken family room, where a fireplace adds warmth and character. A main-floor mudroom adds everyday practicality and could also double as a private home office. Upstairs, the spacious primary bedroom offers a five-piece ensuite with double sinks, a soaker tub and a separate shower. Three additional bedrooms, a full family bathroom, an open loft for den/office nook and upper-level laundry bring flexibility and convenience to daily routines. The finished lower level extends the living space with a generous recreation room, separate exercise area, three-piece bathroom and storage. Outside, enjoy a fenced yard with lawn, established greenery, a paver patio, pergola and hot tub. An attached double garage and four driveway spaces complete the package. With 2,757 sq. ft. above grade (MPAC), plus approximately 1,000 sq. ft. of finished lower-level space, there is room to gather and room to grow - Schools (Guardian Angel or Westwood Public), parks, recreation and Main Street amenities close at hand.

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

Closing Costs

Mortgage Amount
$775,920
Land Transfer Taxes$15,873
Legal Fees (Est.)
$
Total cash required for closing$211,353

Total Monthly Obligation

$4,846/mo
Mortgage $3,912
Monthly Loss $3,816
Principal$1,030
Interest$2,883
Property Tax$559
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%19
Cash-on-Cash
-8.4%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$45,240/yr
NOI
$29,512/yr
Net Cash Flow
-$1,453/mo
Cash Margin
-38.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.638
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
18.9/ 100

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

Comparables

Properties near 56 Baywood 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.