19 Colchester Square, Kanata

$449,000
19 Colchester Square

$449,000

New
17d
Condo Apartment2-Storey

19 Colchester Square, Kanata

Total Monthly Obligation $2,828

Beds
3
Baths
2
Park
2
Sqft
1200-1399
DOM
17d
Score
26
Yield
8.0%
Cash on Cash
4.2%
Cap Rate
5.5%
5Y IRR
18.9%
10Y IRR
17.4%
Property Type-Condo Apartment
MLS® Number-X13867330
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Condo Apartment
Taxes-$4,098.21 (2026)
Maintenance-$475/mo
Locker-None
Parking-2 - Attached
Basement-None
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK SAM MOUSSA REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Exterior-Brick, Vinyl Siding
Possession-TBD
Neighbourhood-9001 - Kanata - Beaverbrook
Title-Residential Condo & Other

No agent assigned

Welcome to 19 Colchester Square, a spacious 3-bedroom, 2-bathroom condo offering a comfortable and low-maintenance lifestyle in the established community of Village Green. A lower-level foyer provides a welcoming entrance before leading upstairs to the bright and inviting living space. The generous living room features a cozy natural gas fireplace, creating a warm focal point for everyday living, while the separate dining area offers access to the very spacious covered balcony-perfect with a gas bib perfect for BBQing, spending time outdoors, and unwinding at the end of the day. The kitchen provides plenty of cabinets for storage and everyday functionality. The spacious primary bedroom features a walk-in closet and private 4-piece ensuite, while the two additional bedrooms offer flexibility for family, guests, or a home office. A second 3-piece bathroom and convenient in-unit laundry complete the interior. Enjoy 2 parking spots inside the attached garage with inside entry, a rare find. Ideally located minutes from the 417 ramps and just down the road from Kanata Centrum Shopping Centre, with parks, walking paths, recreation, restaurants, everyday shopping and transit all nearby. With Kanata's major amenities and employment hubs within easy reach, this location makes day-to-day life simple while offering the space and comfort of an established residential community. A great opportunity for those looking for convenience, functionality and easy condo living in the heart of Kanata.

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

Closing Costs

Mortgage Amount
$359,200
Land Transfer Taxes$5,455
Legal Fees (Est.)
$
Total cash required for closing$96,755

Total Monthly Obligation

$2,828/mo
Mortgage $1,811
Monthly Loss $2,351
Principal$477
Interest$1,335
Property Tax$342
Condo Fees$475
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.5%5
5-Year IRR
14.7%69
10-Year IRR
14.5%
Returns Index
36.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
26/ 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
$36,132/yr
NOI
$20,321/yr
Net Cash Flow
-$118/mo
Cash Margin
-3.9%2
Cash Flow Index
2.2/ 100
Risk Profile
Weight: 20%
DSCR
0.9322
LTV Ratio
80.0%18
Vacancy Buffer
3.4 mo57
Risk Index
32.5/ 100

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

Comparables

Properties near 19 Colchester Square

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.