403 Stratas Circuit 26, Kanata

$429,900
403 Stratas Circuit 26

$429,900

New
9d
Condo ApartmentApartment

403 Stratas Circuit 26, Kanata

Total Monthly Obligation $2,840

Beds
3
Baths
2
Park
1
Sqft
1400-1599
DOM
9d
Score
72
Yield
12.2%
Cash on Cash
21.2%
Cap Rate
9.2%
5Y IRR
33.0%
10Y IRR
29.7%
Property Type-Condo Apartment
MLS® Number-X14082694
Beds-3
Bathrooms-2
Size-1400-1599 sqft
Listed on site-Oct 14, 2026
Style-Apartment
Building Type-Condo Apartment
Taxes-$3,225 (2025)
Maintenance-$637.27/mo
Locker-None
Parking-2 - Detached
Basement-None
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE INTEGRITY REALTY
Cooling-Wall Unit(s)
Laundry-Yes
Fireplace-Wood
Pool-None
Exterior-Brick
Possession-TBD
Neighbourhood-9002 - Kanata - Katimavik
Title-Residential Condo & Other

No agent assigned

Rarely offered in the highly sought-after Eagle Ridge community, this spacious main-floor bungalow-style condo offers the convenience of true single-level living with no stairs. This desirable 3-bedroom, 2-bathroom model is perfect for those seeking comfort, accessibility, and a low-maintenance lifestyle without compromising on space. Complete with a private 1-car garage and an additional outdoor parking space, this is a rare opportunity to own one of Eagle Ridge's most desirable layouts. The beautifully renovated kitchen features granite countertops, coordinating white appliances, abundant cabinetry, and a bright eat-in area. The open-concept living and dining room is ideal for entertaining, showcasing a cozy wood-burning fireplace and a stunning sunroom with skylights that fills the space with natural light while offering peaceful views of the mature pine trees. A built-in serving area with additional storage adds both character and functionality-a unique feature rarely found in similar homes. The thoughtfully designed bedroom wing offers three bedrooms, including a primary suite complete with a walk-in closet and private 3-piece ensuite with a walk-in shower. Two additional bedrooms provide excellent flexibility for family, guests, or a home office, while a separate laundry and storage room adds everyday practicality. Enjoy the peaceful setting Eagle Ridge is known for, surrounded by mature trees, walking trails, and green space, while being just minutes from shopping, restaurants, transit, Highway 417, and all the amenities Kanata has to offer. Main-floor, no-stairs models of this size and layout are rarely available-don't miss your chance to call this exceptional home your own.

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

Closing Costs

Mortgage Amount
$343,920
Land Transfer Taxes$5,073
Legal Fees (Est.)
$
Total cash required for closing$92,553

Total Monthly Obligation

$2,840/mo
Mortgage $1,734
Monthly Loss $2,384
Principal$456
Interest$1,278
Property Tax$269
Condo Fees$637
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
7.9%72
Cash-on-Cash
14.1%74
5-Year IRR
27.6%99
10-Year IRR
25.4%
Returns Index
83.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeA
72/ 100
Good•Buy

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$52,392/yr
NOI
$33,881/yr
Net Cash Flow
$1,089/mo
Cash Margin
24.9%88
Cash Flow Index
88.0/ 100
Risk Profile
Weight: 20%
DSCR
1.6382
LTV Ratio
80.0%18
Vacancy Buffer
3.3 mo55
Risk Index
51.9/ 100

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

Comparables

Properties near 403 Stratas Circuit 26

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.