26 Denham Way, Stittsville - Munster - Richmond

$624,900
26 Denham Way

$624,900

New
4d
Detached2-Storey

26 Denham Way, Stittsville - Munster - Richmond

Total Monthly Obligation $3,248

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
4d
Score
20
Yield
5.1%
Cash on Cash
-2.4%
Cap Rate
4.1%
5Y IRR
13.6%
10Y IRR
13.1%
Property Type-Detached
MLS® Number-X14094356
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-34.95 × 123.03 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,230 (2026)
Parking-4 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RIGHT AT HOME REALTY
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-Above Ground
Facing-East
Exterior-Vinyl Siding, Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-8202 - Stittsville (Central)
Title-Residential Freehold

No agent assigned

Meticulously maintained and thoughtfully upgraded, this inviting family home truly needs to be seen to be fully appreciated. From the moment you arrive, you'll notice the pride of ownership, highlighted by the interlock paver laneway (2021) and new front door (2022), creating exceptional curb appeal. Step inside to a spacious and welcoming main floor, freshly painted (2023. The well-appointed kitchen, updated with a new stove and complemented by a bright breakfast nook, offers ample cabinetry, generous counter space, and a seamless flow into the separate dining area and cozy living room featuring a charming wood-burning fireplace. Step through the newer PELLA patio door (2019) to your private backyard, complete with a spacious deck and above-ground pool-featuring a newer liner and skimmer (2015) and sand filter (2019)-ideal for making the most of warm Stittsville summers. Upstairs, you'll find a generous primary bedroom along with two additional well-sized bedrooms and a full bathroom, offering plenty of space for growing families. The finished lower level expands your living space with a recreation room. Major updates provide peace of mind, including a new kitchen (2020), roof shingles (2019), air conditioner (2019), updated kitchen window (2019), and refreshed shed with new siding. Nestled in a quiet, sought-after corner of Stittsville, this home offers the perfect balance of privacy and nature while being just minutes from top-rated schools, parks, trails, restaurants, shopping, and everyday amenities.

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

Closing Costs

Mortgage Amount
$499,920
Land Transfer Taxes$8,973
Legal Fees (Est.)
$
Total cash required for closing$135,453

Total Monthly Obligation

$3,248/mo
Mortgage $2,521
Monthly Loss $2,585
Principal$663
Interest$1,857
Property Tax$353
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.2%20
Cash-on-Cash
-7.5%1
5-Year IRR
9.7%33
10-Year IRR
10.4%
Returns Index
17.9/ 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
$32,052/yr
NOI
$20,117/yr
Net Cash Flow
-$844/mo
Cash Margin
-31.6%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.679
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo49
Risk Index
25.4/ 100

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

Comparables

Properties near 26 Denham Way

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.