215 HERITAGE PARK Drive, Greater Napanee

$499,900
215 HERITAGE PARK Drive

$499,900

New
4d
Att/Row/Townhouse2-Storey

215 HERITAGE PARK Drive, Greater Napanee

Total Monthly Obligation $2,391

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
4d
Score
28
Yield
6.2%
Cash on Cash
5.4%
Cap Rate
5.8%
5Y IRR
19.9%
10Y IRR
18.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14093682
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-56 × 126 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-North
Exterior-Stone, Brick
Roof-Fibreglass Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-58 - Greater Napanee
Title-Residential Freehold

No agent assigned

IMMEDIATE OCCUPANCY AVAILABLE! BUILDER MODEL HOME, THE BROOKE PLAN FROM SELKIRK LIFESTYLE HOMES, THIS 1695 SQ/F END UNIT & CORNER LOT TOWNHOME FEATURES MANY FLOORING & INTERIOR UPGRADES, 3 BEDS, 2.5 BATH, LARGE PRIMARY BEDROOM W/4PCE ENSUITE & LARGE WALK-IN CLOSET, OPEN CONCEPT MAIN FLOOR W/ SPACIOUS UPGRADED KITCHEN, MAIN FLOOR LAUNDRY, LAWN SPRINKLER SYSTEM, UPGRADED EXTERIOR STONE, FULL TARION WARRANTY, CALL TODAY TO BOOK YOUR TOUR!

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

Closing Costs

Mortgage Amount
$399,920
Land Transfer Taxes$6,473
Legal Fees (Est.)
$
Total cash required for closing$107,953

Total Monthly Obligation

$2,391/mo
Mortgage $2,016
Monthly Loss $1,861
Principal$531
Interest$1,486
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.7%34
Cash-on-Cash
-0.6%7
5-Year IRR
15.2%72
10-Year IRR
14.6%
Returns Index
38.4/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$31,200/yr
NOI
$23,580/yr
Net Cash Flow
-$51/mo
Cash Margin
-2.0%3
Cash Flow Index
3.2/ 100
Risk Profile
Weight: 20%
DSCR
0.9725
LTV Ratio
80.0%18
Vacancy Buffer
4.0 mo68
Risk Index
37.2/ 100

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

Comparables

Properties near 215 HERITAGE PARK Drive

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.