29 Jonathan Pack Street, Stittsville - Munster - Richmond

$875,000
29 Jonathan Pack Street

$875,000

New
18d
DetachedSidesplit

29 Jonathan Pack Street, Stittsville - Munster - Richmond

Total Monthly Obligation $4,296

Beds
2
Baths
2
Park
4
Sqft
1100-1500
DOM
18d
Score
16
Yield
3.7%
Cash on Cash
-8.1%
Cap Rate
2.8%
5Y IRR
9.2%
10Y IRR
9.6%
Property Type-Detached
MLS® Number-X13864178
Beds-2
Bathrooms-2
Size-1100-1500 sqft
Lot Size-100 × 164.93 ft
Listed on site-Oct 5, 2026
Style-Sidesplit
Building Type-Detached
Taxes-$4,692.8 (2025)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Wood)
Brokerage-RE/MAX ABSOLUTE WALKER REALTY
Cooling-None
Laundry-No
Fireplace-Wood
Pool-Inground
Facing-North
Exterior-Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Freehold

No agent assigned

Welcome to this beautifully maintained side-split home, ideally situated in one of Stittsville's established legacy neighbourhoods on an impressive oversized, treed lot of approximately 3/8 of an acre. Offering 2 spacious bedrooms, 2 full bathrooms and a double car garage, this home provides a functional layout with plenty of room to enjoy today and exciting potential for the future. The basement offers extensive storage space and the opportunity to create an additional recreation room or flexible living area to suit your needs. Outside, the private backyard is a standout feature, complete with an in-ground pool, deck and generous green space surrounded by mature trees, creating an ideal setting for relaxing, entertaining and enjoying the warmer months. Lovingly maintained over the years, the home reflects pride of ownership throughout. Located in a highly desirable neighbourhood where ongoing redevelopment and long-term potential continue to add appeal, this property presents an attractive opportunity for homeowners and investors alike. Enjoy convenient access to Stittsville's shops, restaurants, everyday amenities, parks and excellent schools, all while enjoying the space, privacy and character that come with a large lot in a mature community.

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

Closing Costs

Mortgage Amount
$700,000
Land Transfer Taxes$13,975
Legal Fees (Est.)
$
Total cash required for closing$190,475

Total Monthly Obligation

$4,296/mo
Mortgage $3,530
Monthly Loss $3,367
Principal$929
Interest$2,601
Property Tax$391
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.2%13
Cash-on-Cash
-12.1%0
5-Year IRR
6.1%15
10-Year IRR
7.6%
Returns Index
8.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$32,016/yr
NOI
$19,622/yr
Net Cash Flow
-$1,894/mo
Cash Margin
-71.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.464
LTV Ratio
80.0%18
Vacancy Buffer
2.3 mo36
Risk Index
19.3/ 100

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

Comparables

Properties near 29 Jonathan Pack 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.