522 Culdaff Road, Stittsville - Munster - Richmond

$579,900
522 Culdaff Road

$579,900

New
2d
Att/Row/Townhouse2-Storey

522 Culdaff Road, Stittsville - Munster - Richmond

Total Monthly Obligation $3,070

Beds
3
Baths
3
Park
1
Sqft
1100-1500
DOM
2d
Score
20
Yield
5.4%
Cash on Cash
-1.8%
Cap Rate
4.2%
5Y IRR
14.2%
10Y IRR
13.5%
Property Type-Att/Row/Townhouse
MLS® Number-X14103246
Beds-3
Bathrooms-3
Size-1100-1500 sqft
Lot Size-21.33 × 83.66 ft
Listed on site-Oct 21, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$4,274.26 (2026)
Parking-2 - Built-In
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK REALTY GROUP
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick Veneer, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-8211 - Stittsville (North)
Title-Residential Freehold

No agent assigned

Welcome to 522 Culdaff Road, a beautifully maintained and move-in-ready townhome built in 2022, offering 3 bedrooms, 2.5 bathrooms, and a builder-finished basement. The main level features impressive 9-ft ceilings and a bright, open-concept layout, complemented by pot lights throughout the kitchen and living area. The stylish kitchen features upgraded cabinetry, quartz countertops, stainless steel appliances, and a sleek chimney-style hood fan, flowing seamlessly into the dining and living areas for comfortable everyday living and entertaining. Upstairs, the spacious primary bedroom features a walk-in closet and a private ensuite with a generous vanity counter and a window for natural light. Two additional well-sized bedrooms share a full bathroom, providing a comfortable and practical layout for family living. The builder-finished basement adds valuable additional living space, perfect for a family room, home office, play area, or entertainment space, and features a bathroom rough-in for added future convenience. Ideally located just minutes from Costco, Tanger Outlets, Kanata Tech Park, DND Headquarters, and major transit, this newer home offers excellent convenience for shopping, commuting, and everyday life. Move-in ready and beautifully maintained, 522 Culdaff Road is a wonderful opportunity to call home! Some photos are virtually staged. (OPEN HOUSE Saturday Oct 24 2-4pm).

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

Closing Costs

Mortgage Amount
$463,920
Land Transfer Taxes$8,073
Legal Fees (Est.)
$
Total cash required for closing$125,553

Total Monthly Obligation

$3,070/mo
Mortgage $2,339
Monthly Loss $2,455
Principal$616
Interest$1,724
Property Tax$356
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
$31,092/yr
NOI
$19,209/yr
Net Cash Flow
-$738/mo
Cash Margin
-28.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.689
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo52
Risk Index
26.7/ 100

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

Comparables

Properties near 522 Culdaff Road

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.