961 Katia Street, The Nation

$514,000
961 Katia Street

$514,000

New
22d
Semi-Detached 2-Storey

961 Katia Street, The Nation

Total Monthly Obligation $2,448

Beds
3
Baths
2
Park
2
Sqft
1500-2000
DOM
22d
Score
61
Yield
8.2%
Cash on Cash
14.2%
Cap Rate
7.6%
5Y IRR
27.1%
10Y IRR
24.4%
Property Type-Semi-Detached
MLS® Number-X13852412
Beds-3
Bathrooms-2
Size-1500-2000 sqft
Lot Size-10 × 33.69 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Semi-Detached
Age-New
Parking-3 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-LPT REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-90+ days
Neighbourhood-616 - Limoges
Title-Residential Freehold

No agent assigned

**BUILDER OPEN HOUSE | 63 CHATEAUGUAY STREET, Embrun, SUNDAY, November 1st, 2:00-4:00PM** The Tanya is a stunning modern semi-detached home offering 1,548 square feet of bright, thoughtfully designed living space across two levels. With 3 bedrooms, a cheater ensuite, and an open-to-below feature that adds dramatic height and natural light, this home brings a unique architectural touch to everyday living. The main floor features an open-concept layout perfect for entertaining, along with a convenient powder room and functional flow between the kitchen, dining, and living spaces. Upstairs, you'll find all three bedrooms, including a spacious primary bedroom with direct access to the full bathroom through a cheater ensuite layout. The standout open-to-below design on the second level adds an elevated sense of space and modern style a rare feature in semi-detached homes. Constructed by Leclair Homes, a trusted family-owned builder known for exceeding Canadian Builders Standards. Specializing in custom homes, two-storeys, bungalows, semi-detached homes, and now fully legal secondary dwellings with rental potential in mind, Leclair Homes delivers detail-driven craftsmanship and long-term value in every build. FULL HST REBATE INCLUDED IN LISTING PRICE!

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

Closing Costs

Mortgage Amount
$411,200
Land Transfer Taxes$6,755
Legal Fees (Est.)
$
Total cash required for closing$111,055

Total Monthly Obligation

$2,448/mo
Mortgage $2,073
Monthly Loss $1,903
Principal$546
Interest$1,528
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.5%56
Cash-on-Cash
7.6%36
5-Year IRR
21.8%95
10-Year IRR
20.2%
Returns Index
63.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
61/ 100
Fair•Hold / Negotiate

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$42,000/yr
NOI
$33,300/yr
Net Cash Flow
$702/mo
Cash Margin
20.0%73
Cash Flow Index
73.3/ 100
Risk Profile
Weight: 20%
DSCR
1.3459
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
47.6/ 100

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

Comparables

Properties near 961 Katia Street

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.