74 Hackamore Crescent, Stittsville - Munster - Richmond

$849,900
74 Hackamore Crescent

$849,900

New
7d
Detached2-Storey

74 Hackamore Crescent, Stittsville - Munster - Richmond

Total Monthly Obligation $4,314

HausQ Valuation Report
Beds
4
Baths
4
Park
2
Sqft
2000-2500
DOM
7d
Score
17
Yield
4.4%
Cash on Cash
-5.7%
Cap Rate
3.4%
5Y IRR
11.1%
10Y IRR
11.1%
Property Type-Detached
MLS® Number-X14088166
Beds-4
Bathrooms-4
Size-2000-2500 sqft
Lot Size-11 × 27 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$6,130 (2025)
Parking-4 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Other
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-8209 - Goulbourn Twp From Franktown Rd/South To Rideau
Title-Residential Freehold

No agent assigned

Welcome to 74 Hackamore! This 36' detached home features four bedrooms + loft, four baths, and an impressive 3,000+ square feet throughout. Located in the master-planned community of Fox Run, 74 Hackamore features family-oriented amenities - outdoor space at Meynell Park & Pond, schools, shopping and transportation. Stepping inside, premium features and extensive upgrades are immediately noticeable. The main floor features hardwood floors, smooth 9' ceilings and premium lighting. Open-concept living connects the kitchen, with quartz countertops and modern finishes, to the spacious great room, fit for entertaining and dining. A powder room and mudroom with access to the double-car garage round out this level. The upper level hosts the primary suite, complete with two walk-in closets and four-piece ensuite. Also upstairs is the loft, perfect for a home office, three more bedrooms, west-facing balcony and another full bath. A fully-finished rec room, third FULL bath, laundry and storage round out the lower level. Don't miss this one! Photos from prior to current occupancy.

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

Closing Costs

Mortgage Amount
$679,920
Land Transfer Taxes$13,473
Legal Fees (Est.)
$
Total cash required for closing$184,953

Total Monthly Obligation

$4,314/mo
Mortgage $3,428
Monthly Loss $3,412
Principal$902
Interest$2,526
Property Tax$511
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.7%16
Cash-on-Cash
-10.0%1
5-Year IRR
7.8%22
10-Year IRR
8.9%
Returns Index
12.3/ 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
$37,272/yr
NOI
$22,915/yr
Net Cash Flow
-$1,519/mo
Cash Margin
-48.9%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.566
LTV Ratio
80.0%18
Vacancy Buffer
2.2 mo35
Risk Index
19.8/ 100

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

Comparables

Properties near 74 Hackamore 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.