189 Schwanz Road, Petawawa

$419,000
189 Schwanz Road

$419,000

New
57d
DetachedBungalow

189 Schwanz Road, Petawawa

Total Monthly Obligation $2,249

Beds
3
Baths
1
Park
4
Sqft
1100-1500
DOM
57d
Score
66
Yield
9.5%
Cash on Cash
17.2%
Cap Rate
8.3%
5Y IRR
29.6%
10Y IRR
26.6%
Property Type-Detached
MLS® Number-X13720388
Beds-3
Bathrooms-1
Size-1100-1500 sqft
Lot Size-66 × 146 ft
Listed on site-Aug 27, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,204 (2025)
Parking-4 - None
Basement-Full, Partially Finished
Heating-Forced Air (Gas)
Brokerage-SIGNATURE TEAM REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Block
Sewer-Septic
Possession-TBD
Neighbourhood-520 - Petawawa
Title-Residential Freehold

No agent assigned

Welcome to 189 Schwanz Road, a solid all-brick bungalow offering the kind of practical layout, outdoor space and location that makes homeownership easy and enjoyable for a young family. Set on a nice size lot, this home offers comfortable one-level living with additional space downstairs and an unexpected bonus that can help offset your monthly expenses. Step inside to functional open-concept main floor where the living room, dining area and kitchen come together to create an inviting space for family life. A hallway leads to 3 bedrooms and a full 4-piece bathroom, providing a convenient layout for a growing family. The lower level adds even more flexibility, featuring a large room along with a rec room - perfect for a playroom, movie nights, home gym, office or additional family space. Outside, the large front yard provides plenty of room to enjoy, while the back deck creates a great spot for summer barbecues. For an added financial bonus, the property includes a billboard in the backyard that provides additional income. Located in Petawawa, this home puts you close to the things that matter for everyday family life, including schools, parks, walking trails, and shopping, while also being conveniently located for those working at Garrison Petawawa. The Schwanz Road area offers a welcoming residential setting with easy access throughout the community. Whether you're purchasing your first home, looking for room for your growing family, or simply want a property with practical living space and an income-producing bonus, 189 Schwanz Road is a home worth seeing.

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

Closing Costs

Mortgage Amount
$335,200
Land Transfer Taxes$4,855
Legal Fees (Est.)
$
Total cash required for closing$90,155

Total Monthly Obligation

$2,249/mo
Mortgage $1,690
Monthly Loss $1,804
Principal$445
Interest$1,245
Property Tax$184
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
6.9%61
Cash-on-Cash
9.6%48
5-Year IRR
23.6%97
10-Year IRR
21.8%
Returns Index
70.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
66/ 100
Fair•Hold / Negotiate

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

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$39,600/yr
NOI
$28,936/yr
Net Cash Flow
$721/mo
Cash Margin
21.9%80
Cash Flow Index
79.8/ 100
Risk Profile
Weight: 20%
DSCR
1.4367
LTV Ratio
80.0%18
Vacancy Buffer
4.1 mo71
Risk Index
52.2/ 100

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

Comparables

Properties near 189 Schwanz 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.