960 Teron Road 102, Kanata

$355,000
960 Teron Road 102

$355,000

Deleted
17d
Condo Apartment1 Storey/Apt

960 Teron Road 102, Kanata

Total Monthly Obligation $2,601

HausQ Valuation Report
Beds
2
Baths
2
Park
1
Sqft
0-499
DOM
17d
Score
16
Yield
2.0%
Cash on Cash
-28.2%
Cap Rate
-1.5%
5Y IRR
-5.8%
10Y IRR
-1.2%
Property Type-Condo Apartment
MLS® Number-X13876038
Beds-2
Bathrooms-2
Size-0-499 sqft
Listed on site-Oct 6, 2026
Style-1 Storey/Apt
Building Type-Condo Apartment
Taxes-$2,979 (2025)
Maintenance-$720.3/mo
Locker-Exclusive
Parking-1 - None
Basement-None
Heating-Heat Pump (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Window Unit(s)
Laundry-Yes
Fireplace-No
Pool-None
Exterior-Concrete Block
Possession-60-89 days
Neighbourhood-9001 - Kanata - Beaverbrook
Title-Residential Condo & Other

No agent assigned

2 bedroom 2 bath main level end unit with solarium walk-out to courtyard & paths. Cork flooring. Custom kitchen cabinets. Dining room has custom built-in shelving as well as a TV media corner end unit. California shutters & roman shades. Master bedroom ensuite. Custom built-in murphy bed in 2nd bedroom. Updated Main bathroom. Heated floors in solarium. In unit laundry. Reverse osmosis water system. Convenient walk out to courtyard and walking path. Amenities include outdoor pool, tennis courts, sauna, whirlpool, party room, racquet courts, library, workshop & game room.

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

Closing Costs

Mortgage Amount
$284,000
Land Transfer Taxes$3,800
Legal Fees (Est.)
$
Total cash required for closing$76,300

Total Monthly Obligation

$2,601/mo
Mortgage $1,432
Monthly Loss $2,224
Principal$377
Interest$1,055
Property Tax$248
Condo Fees$720
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
-2.1%2
Cash-on-Cash
-32.4%0
5-Year IRR
-8.5%0
10-Year IRR
-2.6%
Returns Index
0.4/ 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
$7,200/yr
NOI
-$7,543/yr
Net Cash Flow
-$2,061/mo
Cash Margin
-343.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
-0.440
LTV Ratio
80.0%18
Vacancy Buffer
3.8 mo66
Risk Index
28.0/ 100

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

Comparables

Properties near 960 Teron Road 102

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.