65 Osprey Crescent, Kanata

$1,119,000
65 Osprey Crescent

$1,119,000

New
9d
Detached2-Storey

65 Osprey Crescent, Kanata

Total Monthly Obligation $5,395

Beds
4
Baths
4
Park
2
Sqft
3000-3500
DOM
9d
Score
16
Yield
3.7%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.3%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-X14034408
Beds-4
Bathrooms-4
Size-3000-3500 sqft
Lot Size-56.43 × 108.5 ft
Listed on site-Oct 14, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,074 (2025)
Parking-4 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9004 - Kanata - Bridlewood
Title-Residential Freehold

No agent assigned

Welcome to 65 Osprey Crescent. Nestled on one of Kanata's most sought after streets, this beautifully maintained 4 bed, 4 bath home offers the perfect blend of timeless elegance, modern updates and an exceptional lifestyle. Just steps from the spectacular NCC trail network, you'll enjoy endless opportunities for walking, cycling and exploring nature, all while remaining conveniently close to Kanata's amenities. Inside, a spacious, thoughtfully designed layout is complemented by rich hardwood flooring, generous principal rooms and stylish finishes throughout. The beautifully appointed kitchen features sleek quartz countertops installed in 2022, creating a timeless and inviting space for everyday living and entertaining. A dedicated main floor office offers the ideal work from home setup, while four well proportioned bedrooms provide comfort and flexibility for the whole family. The home's bathrooms have been tastefully updated with quartz surfaces, including the upstairs bathroom and primary ensuite in 2023. Additional updates offer peace of mind and modern convenience, including new carpet (2025), updated windows (2023), furnace (2022), stove (2026) and toilets (2026), along with a roof updated in 2017. A reverse osmosis water filtration system, installed in 2018, adds another thoughtful touch. Beautifully cared for, move in ready and set in an outstanding neighbourhood. Discover the space, style and location you've been looking for and make this wonderful home your own!

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

Closing Costs

Mortgage Amount
$895,200
Land Transfer Taxes$18,855
Legal Fees (Est.)
$
Total cash required for closing$244,155

Total Monthly Obligation

$5,395/mo
Mortgage $4,514
Monthly Loss $4,207
Principal$1,188
Interest$3,326
Property Tax$506
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.4%14
Cash-on-Cash
-11.6%0
5-Year IRR
6.5%16
10-Year IRR
7.9%
Returns Index
9.4/ 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
$41,040/yr
NOI
$26,362/yr
Net Cash Flow
-$2,317/mo
Cash Margin
-67.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.495
LTV Ratio
80.0%18
Vacancy Buffer
1.8 mo28
Risk Index
16.8/ 100

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

Comparables

Properties near 65 Osprey 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.