174 NAMASTE Walk, Barrhaven

$596,000
174 NAMASTE Walk

$596,000

New
9d
Att/Row/Townhouse2-Storey

174 NAMASTE Walk, Barrhaven

Total Monthly Obligation $3,129

Beds
3
Baths
4
Park
1
Sqft
1100-1500
DOM
9d
Score
20
Yield
5.3%
Cash on Cash
-2.1%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.3%
Property Type-Att/Row/Townhouse
MLS® Number-X14031628
Beds-3
Bathrooms-4
Size-1100-1500 sqft
Lot Size-20.34 × 83.99 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-0-5
Taxes-$4,197.93 (2026)
Parking-2 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-7704 - Barrhaven - Heritage Park
Title-Residential Freehold

No agent assigned

Welcome to 174 Namaste Walk, a beautifully maintained 2022-built Haven Model Minto townhome offering approximately 1,768 sq. ft. of finished living space in the heart of Barrhaven. This bright and inviting 3-bedroom, 4-bathroom home features a functional layout, southwest-facing exposure, 9-ft ceilings, and engineered hardwood flooring on the main level. The open-concept kitchen connects seamlessly to the spacious living area, while the separate dining room provides the perfect setting for family meals and entertaining. Upstairs, the generous primary bedroom features large windows, a walk-in closet, and a 4-piece ensuite. Two additional well-sized bedrooms share a second full bathroom. The finished basement adds approximately 390 sq. ft. of versatile living space, complete with a large family room, powder room, and ample storage-ideal for a recreation area, home office, or family retreat. Conveniently located minutes from Costco, Barrhaven Town Centre, grocery stores, restaurants, schools, parks, shopping, and public transit. This move-in-ready home offers an excellent combination of modern comfort, functional family living, and everyday convenience.

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

Closing Costs

Mortgage Amount
$476,800
Land Transfer Taxes$8,395
Legal Fees (Est.)
$
Total cash required for closing$129,095

Total Monthly Obligation

$3,129/mo
Mortgage $2,404
Monthly Loss $2,496
Principal$633
Interest$1,771
Property Tax$350
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
18.4/ 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
$31,296/yr
NOI
$19,468/yr
Net Cash Flow
-$782/mo
Cash Margin
-30.0%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo51
Risk Index
26.2/ 100

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

Comparables

Properties near 174 NAMASTE Walk

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.