1 Chantilly Gate, Stittsville - Munster - Richmond

$614,900
1 Chantilly Gate

$614,900

New
16d
Att/Row/Townhouse2-Storey

1 Chantilly Gate, Stittsville - Munster - Richmond

Total Monthly Obligation $3,134

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
16d
Score
20
Yield
5.2%
Cash on Cash
-1.5%
Cap Rate
4.3%
5Y IRR
14.4%
10Y IRR
13.7%
Property Type-Att/Row/Townhouse
MLS® Number-X13870738
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-42.98 × 104.88 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,339 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-Above Ground
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexable
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

An end-unit with room to breathe-and a backyard worth coming home to. Set on an exceptional approximately 43-foot-wide lot in sought-after Stittsville, this freehold townhome delivers extra windows, beautiful natural light and generous outdoor space that give it the feel of a semi. Three bedrooms, three bathrooms, a finished lower level and parking for three complete the package. Major upgrades are already done: a new furnace, central air conditioner and pool heater were installed in August 2026, and the roof was replaced in 2019. Inside, hardwood floors, fresh paint and large windows create a bright, welcoming main level with open living and dining areas equally suited to entertaining and quiet evenings at home. The refreshed kitchen pairs granite countertops with porcelain tile, newer appliances, under-cabinet lighting and updated cabinetry. Enjoy morning coffee in the sun-filled breakfast area, then step onto the extended deck for outdoor dining. The spacious primary bedroom features oversized windows, a walk-in closet and convenient ensuite access. Updated bathroom finishes and ceiling fans in all three bedrooms add everyday comfort. Downstairs, updated flooring, a generous recreation room, full bathroom, storage and an improved laundry area provide flexible space for movie nights, working from home, fitness or guests. Outside, your next summer starts here: an 18-foot heated above-ground pool with remote-controlled LED lighting and pool stairs, an extended deck, gazebo, natural-gas barbecue connection, shed and exterior lighting create an inviting retreat for swimming, dining and relaxing. Close to parks, schools, shopping, community amenities and Highway 417, this home brings together practical upgrades and the outdoor lifestyle that makes a property memorable. Come experience the light, the lot and the backyard-you'll understand what sets 1 Chantilly Gate apart.

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

Closing Costs

Mortgage Amount
$491,920
Land Transfer Taxes$8,773
Legal Fees (Est.)
$
Total cash required for closing$133,253

Total Monthly Obligation

$3,134/mo
Mortgage $2,480
Monthly Loss $2,481
Principal$653
Interest$1,828
Property Tax$278
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.4%22
Cash-on-Cash
-6.6%2
5-Year IRR
10.4%38
10-Year IRR
10.9%
Returns Index
20.2/ 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
$32,028/yr
NOI
$20,986/yr
Net Cash Flow
-$731/mo
Cash Margin
-27.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7110
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
26.5/ 100

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

Comparables

Properties near 1 Chantilly Gate

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.