22 Bowmoor Avenue, Cityview - Parkwoods Hills - Rideau Shore

$729,900
22 Bowmoor Avenue

$729,900

Price Change
28d
DetachedBungalow

22 Bowmoor Avenue, Cityview - Parkwoods Hills - Rideau Shore

Total Monthly Obligation $3,812

Beds
3
Baths
2
Park
3
Sqft
1100-1500
DOM
28d
Score
18
Yield
4.9%
Cash on Cash
-3.7%
Cap Rate
3.8%
5Y IRR
12.6%
10Y IRR
12.3%
Property Type-Detached
MLS® Number-X13827624
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-65 × 100 ft
Listed on site-Sep 25, 2026
Style-Bungalow
Building Type-Detached
Age-51-99
Taxes-$5,915.32 (2026)
Parking-3 - Attached
Basement-Full, Finished
Heating-Forced Air (Gas)
Brokerage-GRINDSTONE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Wood
Pool-None
Facing-East
Exterior-Stone, Stucco (Plaster)
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-7202 - Borden Farm/Stewart Farm/Carleton Heights/Parkwood Hills
Title-Residential Freehold

No agent assigned

Welcome to this inviting 3-bedroom bungalow in Central Parkwood Hills, offering a bright, functional layout and plenty of space inside and out. Hardwood floors flow through the main living areas, where large windows bring in abundant natural light and a wood-burning fireplace creates a warm focal point. The dining area connects easily to the updated kitchen, featuring granite countertops, stainless steel appliances and ample cabinetry, with convenient access to the rear deck and yard. Three well-proportioned bedrooms and an updated 5-piece bath complete the main level. Downstairs, the finished lower level adds excellent versatility with a spacious recreation room featuring new poured epoxy flooring (2026), two additional rooms ideal for a home office, gym, den or hobby space, plus a 3-piece bath and plenty of storage. Outside, enjoy a fully fenced, south-facing backyard and newer deck (2024)-a great setup for entertaining, gardening or relaxing outdoors. A single-car garage and generous driveway provide ample parking. Recent updates include roof (2017), deck (2024), attic insulation and new baffles upgraded to R60 (2025), hot water tank (2026), sump pump (2026), washer & dryer (2026) Conveniently located near schools, parks, shopping, transit and everyday amenities. 24-hour irrevocable on all offers.

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

Closing Costs

Mortgage Amount
$583,920
Land Transfer Taxes$11,073
Legal Fees (Est.)
$
Total cash required for closing$158,553

Total Monthly Obligation

$3,812/mo
Mortgage $2,944
Monthly Loss $3,037
Principal$775
Interest$2,169
Property Tax$493
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.0%18
Cash-on-Cash
-8.4%1
5-Year IRR
9.0%29
10-Year IRR
9.8%
Returns Index
15.6/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
18/ 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
$36,096/yr
NOI
$22,071/yr
Net Cash Flow
-$1,105/mo
Cash Margin
-36.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.628
LTV Ratio
80.0%18
Vacancy Buffer
2.5 mo41
Risk Index
22.1/ 100

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

Comparables

Properties near 22 Bowmoor Avenue

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.