1063 Northgraves Crescent, Kanata

$749,900
1063 Northgraves Crescent

$749,900

New
10d
Detached2-Storey

1063 Northgraves Crescent, Kanata

Total Monthly Obligation $3,832

Beds
3
Baths
3
Park
4
Sqft
2000-2500
DOM
10d
Score
20
Yield
5.4%
Cash on Cash
-1.1%
Cap Rate
4.4%
5Y IRR
14.7%
10Y IRR
13.9%
Property Type-Detached
MLS® Number-X14034688
Beds-3
Bathrooms-3
Size-2000-2500 sqft
Lot Size-46.8 × 82.56 ft
Listed on site-Oct 13, 2026
Style-2-Storey
Building Type-Detached
Age-16-30
Taxes-$5,190.35 (2026)
Parking-6 - Attached
Basement-Partially Finished
Heating-Forced Air (Gas)
Brokerage-BENNETT PROPERTY SHOP REALTY
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-9010 - Kanata - Emerald Meadows/Trailwest
Title-Residential Freehold

No agent assigned

Welcome to this super roomy single-family home (linked by the garage only - no attached walls) that includes - a wonderful location, a spacious side & back yard, a beautiful layout & room for your family to grow. The main floor has a large mudroom with entry from the double-car garage, perfect for hockey gear, boots & coats. The living space has a very generous kitchen with a large island, upgraded lighting, plenty of cabinet space, plus a walk-in pantry! This opens up onto your dining area & family living area & includes a cozy gas fireplace. With large windows & direct access to the beautifully landscaped private yard, you will love this main level space. The upper level has a laundry room, a quiet sitting area or home office, an expansive principal suite that includes 2 walk in closets, a massive en-suite with a oversized shower, double sinks & a soaker tub! Rounding out this level are 2 more generous bedrooms & a good sized main bath. Heading to the lower level, you will find a 2nd gas fireplace, perfect for movie nights, room for a home gym, another office & lots of storage. A spectacular location! Close to parks, bike paths, shopping, great schools & the NCC Trail. This is a very well thought-out & laid out home! So much room for all! Your family will be so happy here! 24 hours irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$599,920
Land Transfer Taxes$11,473
Legal Fees (Est.)
$
Total cash required for closing$162,953

Total Monthly Obligation

$3,832/mo
Mortgage $3,025
Monthly Loss $3,036
Principal$796
Interest$2,229
Property Tax$433
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.6%23
Cash-on-Cash
-5.9%2
5-Year IRR
11.0%42
10-Year IRR
11.4%
Returns Index
22.3/ 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
$40,548/yr
NOI
$26,803/yr
Net Cash Flow
-$791/mo
Cash Margin
-23.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.7411
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo40
Risk Index
23.3/ 100

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

Comparables

Properties near 1063 Northgraves 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.