127 Coyote Crescent, Stittsville - Munster - Richmond

$939,900
127 Coyote Crescent

$939,900

New
16d
Detached2-Storey

127 Coyote Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $4,748

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
16d
Score
17
Yield
4.4%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X13876818
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-50 × 104.99 ft
Listed on site-Oct 7, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,984 (2026)
Parking-6 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas, Family Room
Pool-Inground
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-To be arranged
Neighbourhood-8203 - Stittsville (South)
Title-Residential Freehold

No agent assigned

Beautiful 4 bedroom, 3 bath Holitzner home in Deer Run, Stittsville, with a den, loft space & backyard pool oasis. Quality built & many updates throughout. Walk to many parks, schools & shops on Stittsville Main St mins. away. Situated on a private street on approx. 50' by 105' lot w/wonderful front & backyard landscaping. Interlock soldier course & front porch, perennials, lighting & sitting area. Fenced backyard w/lovely pool w/waterfall feature & entertaining areas on the 2 tier interlock patio. Variety of shrubs & cedar hedging provide privacy. Front door side light & 2nd/L windows bring natural light into the tiled foyer. Double closet is close by along with a den, a perfect home office w/tall windows & vaulted ceiling. The living rm has hardwd flring & 2 windows for natural light. Adjoining dining rm w/coffered ceiling & chandelier is great for entertaining plus it has a handy entrance to the kitchen. Open plan kitchen to family rm w/vaulted ceiling, windows & a gas fireplace is wonderful for everyday life & supervising little ones. Big eating area in the kitchen w/patio door to south oriented backyard. Kitchen has updated quartz counters, undermount sink & faucet, subway tile backsplash & breakfast bar. Many cabinets, pot drawers & a walk-in pantry are fantastic for storage. Task & recessed lighting plus pendant lights add functionality & character. S/S appliances & a gas stove. Updated powder rm & laundry/mudrm w/cabinets & a laundry sink is convenient. Curved staircase w/maple hardwd leads you to the 2nd/L with hardwd flrs. Primary bedrm has light neutral décor, 2 big windows w/backyard views, walk-in closet & 4 piece ensuite bath w/refreshed vanity. 3 more spacious bedrms w/double closets & ceiling fans/lights. Main bath is steps away has a long vanity, combined tub & shower w/tile surround. The basement awaits the new owner's design. Recessed lighting, electrical plugs & a rough-in for a bath are already installed. 24 hours irrevocable on offers.

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

Closing Costs

Mortgage Amount
$751,920
Land Transfer Taxes$15,273
Legal Fees (Est.)
$
Total cash required for closing$204,753

Total Monthly Obligation

$4,748/mo
Mortgage $3,791
Monthly Loss $3,751
Principal$998
Interest$2,794
Property Tax$582
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-9.8%1
5-Year IRR
7.9%23
10-Year IRR
9.0%
Returns Index
12.6/ 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
$41,304/yr
NOI
$25,690/yr
Net Cash Flow
-$1,650/mo
Cash Margin
-48.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo32
Risk Index
18.6/ 100

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

Comparables

Properties near 127 Coyote 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.