27 Randall James Drive, Stittsville - Munster - Richmond

$614,900
27 Randall James Drive

$614,900

New
9d
Att/Row/Townhouse2-Storey

27 Randall James Drive, Stittsville - Munster - Richmond

Total Monthly Obligation $3,157

Beds
3
Baths
2
Park
2
Sqft
1100-1500
DOM
9d
Score
20
Yield
5.1%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14030300
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-24.38 × 187 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-16-30
Taxes-$3,624 (2025)
Parking-3 - Attached
Basement-Full
Heating-Forced Air (Gas)
Brokerage-SOLID ROCK REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Aluminum Siding
Roof-Metal
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Freehold

No agent assigned

An oversized backyard, no rear neighbours and the added space of an end unit-welcome to 27 Randall James Drive in Stittsville. This bright, carpet-free 3-bedroom, 2-bathroom townhome offers comfortable living inside and room to enjoy the outdoors. Step from the eating area onto the brand-new deck for morning coffee, weekend barbecues or a quiet evening overlooking the backyard.The main level features easy-care luxury vinyl plank flooring (2020), a separate dining room with hardwood, and a kitchen with appliances approximately four years old and a new hood fan. Newer light fixtures add a fresh touch throughout.Recently painted, the second level features brand-new luxury vinyl plank flooring, including on the stairs. The spacious primary bedroom offers an extra-large walk-in closet and direct access to the main bathroom. Two additional bedrooms provide space for family, guests or a home office.Downstairs, the finished family room extends your living space with room for movie nights, workouts or a play area, complete with luxury vinyl plank flooring.Practical updates include a metal roof (2023), second-level windows and patio door replaced approximately five years ago, and a furnace approximately eight years old.With four local schools and the CARDELREC Recreation Complex just minutes away, this home brings together a private backyard setting, flexible living space and everyday convenience in Stittsville.

$
$
%
%
$
$
$
(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

$3,157/mo
Mortgage $2,480
Monthly Loss $2,505
Principal$653
Interest$1,828
Property Tax$302
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%20
Cash-on-Cash
-7.3%1
5-Year IRR
9.9%35
10-Year IRR
10.5%
Returns Index
18.5/ 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
$31,392/yr
NOI
$20,129/yr
Net Cash Flow
-$803/mo
Cash Margin
-30.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.1/ 100

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

Comparables

Properties near 27 Randall James Drive

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.