77 Hackamore Crescent, Stittsville - Munster - Richmond

$865,000
77 Hackamore Crescent

$865,000

New
18d
Detached2-Storey

77 Hackamore Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $4,379

HausQ Valuation Report
Beds
4
Baths
3
Park
2
Sqft
2000-2500
DOM
18d
Score
17
Yield
4.2%
Cash on Cash
-6.4%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-X13860498
Beds-4
Bathrooms-3
Size-2000-2500 sqft
Lot Size-36.09 × 88.58 ft
Listed on site-Oct 5, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,178 (2025)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-TRU REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Brick Front
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8209 - Goulbourn Twp From Franktown Rd/South To Rideau
Title-Residential Freehold

No agent assigned

Welcome to your new home! This stunning, recently built 4-bedroom residence is available for immediate occupancy. Bathed in natural sunlight throughout, the main level features a bright, open-concept layout that seamlessly connects the kitchen-complete with brand-new stainless steel appliances-to the living room, dining area, and a casual eating quarter. A convenient partial bathroom rounds out the main floor.Upstairs, you will find four spacious, sun-drenched bedrooms and a dedicated laundry area. The primary retreat boasts two walk-in closets, a private en-suite bathroom, and access to a beautiful upper-level balcony perfect for your morning coffee. A second full bathroom serves the additional bedrooms. The fully finished basement offers the perfect flexible space for a home gym, playroom, or cozy movie nights. Photos taken prior to tenancy.

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

Closing Costs

Mortgage Amount
$692,000
Land Transfer Taxes$13,775
Legal Fees (Est.)
$
Total cash required for closing$188,275

Total Monthly Obligation

$4,379/mo
Mortgage $3,489
Monthly Loss $3,461
Principal$918
Interest$2,571
Property Tax$515
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.6%1
5-Year IRR
7.3%19
10-Year IRR
8.5%
Returns Index
11.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 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
$36,432/yr
NOI
$22,111/yr
Net Cash Flow
-$1,647/mo
Cash Margin
-54.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.4/ 100

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

Comparables

Properties near 77 Hackamore Crescent

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.