7 Barnstone Drive, Barrhaven

$599,000
7 Barnstone Drive

$599,000

New
22d
Att/Row/Townhouse2-Storey

7 Barnstone Drive, Barrhaven

Total Monthly Obligation $3,137

Beds
4
Baths
3
Park
2
Sqft
1500-2000
DOM
22d
Score
20
Yield
5.3%
Cash on Cash
-1.6%
Cap Rate
4.2%
5Y IRR
14.3%
10Y IRR
13.6%
Property Type-Att/Row/Townhouse
MLS® Number-X13849832
Beds-4
Bathrooms-3
Size-1500-2000 sqft
Lot Size-24.61 × 86.95 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,145 (2025)
Parking-3 - Built-In
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-COLDWELL BANKER SARAZEN REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-7710 - Barrhaven East
Title-Residential Freehold

No agent assigned

Well maintained Minto Helmsley with an office on main floor, Ideal for work from home or run your own business form your own office separate from the rest of the house. Main floor also has a good size dining and living room a gas fireplace. Open concept kitchen with eating area. Second floor has a large master bedroom with walk in closet and 3 piece ensuite bath. There are 2 more generous size rooms with a full bath that serves them. Natural Oak Hardwood flooring on main and second levels. There is Large play room and laundry room in the finished lower level. The Backyard is fenced with beautiful interlock stone patio. Photos could be staged virtually, room dimension are deemed accurate but not Warranted.

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

Closing Costs

Mortgage Amount
$479,200
Land Transfer Taxes$8,455
Legal Fees (Est.)
$
Total cash required for closing$129,755

Total Monthly Obligation

$3,137/mo
Mortgage $2,416
Monthly Loss $2,501
Principal$636
Interest$1,780
Property Tax$345
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.2%37
10-Year IRR
10.8%
Returns Index
19.6/ 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
$31,992/yr
NOI
$20,148/yr
Net Cash Flow
-$737/mo
Cash Margin
-27.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
26.4/ 100

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

Comparables

Properties near 7 Barnstone 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.