172 Laramie Crescent, Barrhaven

$589,900
172 Laramie Crescent

$589,900

New
4d
Att/Row/Townhouse2-Storey

172 Laramie Crescent, Barrhaven

Total Monthly Obligation $3,167

Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
4d
Score
20
Yield
5.5%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.1%
10Y IRR
13.5%
Property Type-Att/Row/Townhouse
MLS® Number-X14096200
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-19.69 × 98.43 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,949 (2026)
Parking-3 - Attached
Basement-Partially Finished, Full
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-7708 - Barrhaven - Stonebridge
Title-Residential Freehold

No agent assigned

Welcome to The National model by Monarch Homes, a turn-key townhome in desirable Stonebridge offering seamless functionality, open-concept light, and modern updates throughout.The main entrance sets a stylish tone with chic black-and-white floor tiling, leading into sunlit living and dining spaces framed by pristine hardwood floors and oversized windows. The kitchen features ample cabinetry, a convenient breakfast bar, and sliding patio doors opening to the backyard. Daily convenience is built right in, complete with direct interior access to the attached garage. Upstairs offers three generous bedrooms, including a serene primary retreat equipped with double walk-in closets and a private 4-piece ensuite with a deep soaker tub and separate shower. A dedicated second-floor laundry room services all bedrooms with ease. Downstairs, the finished basement expands your living footprint-ideal for a media room, home office, or recreation area. Enjoy complete long-term peace of mind with major mechanical upgrades already completed: Roof (2023), Central AC (2025), and an Owned Hot Water Tank (2026). Located just minutes from the Stonebridge Golf Club, scenic Jock River trails, top-rated schools, and Barrhaven's extensive shopping centers. 24 hour irrevocable on all offers as per form 244.

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

Closing Costs

Mortgage Amount
$471,920
Land Transfer Taxes$8,273
Legal Fees (Est.)
$
Total cash required for closing$127,753

Total Monthly Obligation

$3,167/mo
Mortgage $2,379
Monthly Loss $2,541
Principal$626
Interest$1,753
Property Tax$412
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-7.1%1
5-Year IRR
10.1%36
10-Year IRR
10.7%
Returns Index
19.0/ 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
$32,160/yr
NOI
$19,495/yr
Net Cash Flow
-$755/mo
Cash Margin
-28.2%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.0 mo51
Risk Index
26.1/ 100

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

Comparables

Properties near 172 Laramie 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.