4 Mary Hill Crescent, Stittsville - Munster - Richmond

$720,000
4 Mary Hill Crescent

$720,000

New
9d
DetachedBungalow

4 Mary Hill Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $3,717

Beds
3
Baths
2
Park
4
Sqft
1100-1500
DOM
9d
Score
17
Yield
4.3%
Cash on Cash
-6.1%
Cap Rate
3.3%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-X14030690
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-86.06 × 119.43 ft
Listed on site-Oct 14, 2026
Style-Bungalow
Building Type-Detached
Taxes-$5,247.93 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-Living Room
Pool-Inground, Salt
Facing-West
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8204 - Richmond
Title-Residential Freehold

No agent assigned

Tucked away on a quiet crescent in the heart of Richmond, this beautifully maintained 2+1 bedroom bungalow offers the perfect blend of comfort, space, and summer fun. Mature, professionally landscaped grounds create instant curb appeal, while the double car garage provides plenty of room for vehicles and storage. Step inside to gleaming hardwood flooring throughout the main level. The bright living room is anchored by a cozy fireplace and flows into the kitchen and separate dining room, ideal for family dinners and entertaining. The updated kitchen features a sunny eating area, a natural spot for morning coffee. The primary bedroom is a true retreat with its own private ensuite bath. A second well-sized bedroom and full bathroom completes the level. Convenient main floor laundry means no more hauling baskets up and down the stairs, making true one-level living a reality.The fully finished lower level adds valuable living space with durable vinyl flooring, a third bedroom for guests, teens, or a home office, and plenty of storage. Out back, your private retreat awaits: a fully fenced backyard with a pool and diving board, made for summer afternoons and backyard gatherings.Enjoy small-town charm with easy access to Ottawa.

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

Closing Costs

Mortgage Amount
$576,000
Land Transfer Taxes$10,875
Legal Fees (Est.)
$
Total cash required for closing$156,375

Total Monthly Obligation

$3,717/mo
Mortgage $2,904
Monthly Loss $2,952
Principal$764
Interest$2,140
Property Tax$437
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.5%15
Cash-on-Cash
-10.7%1
5-Year IRR
7.2%19
10-Year IRR
8.5%
Returns Index
11.0/ 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
$31,176/yr
NOI
$18,310/yr
Net Cash Flow
-$1,378/mo
Cash Margin
-53.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.6 mo42
Risk Index
21.8/ 100

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

Comparables

Properties near 4 Mary Hill 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.