192 HERITAGE PARK Drive, Greater Napanee

$449,900
192 HERITAGE PARK Drive

$449,900

New
4d
Att/Row/Townhouse2-Storey

192 HERITAGE PARK Drive, Greater Napanee

Total Monthly Obligation $2,190

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
4d
Score
35
Yield
6.9%
Cash on Cash
8.4%
Cap Rate
6.4%
5Y IRR
22.4%
10Y IRR
20.2%
Property Type-Att/Row/Townhouse
MLS® Number-X14093790
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-20 × 131 ft
Listed on site-Oct 19, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Age-New
Parking-3 - Attached
Basement-Unfinished, Full
Heating-Forced Air (Gas)
Brokerage-RE/MAX FINEST REALTY INC., BROKERAGE
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-West
Exterior-Brick, Stone
Roof-Fibreglass Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-58 - Greater Napanee
Title-Residential Freehold

No agent assigned

WHY RENT WHEN YOU CAN BUY!? 5% DOWN ON THIS PROPERTY RESULTS IN A MORTGAGE PAYMENT LESS THAN MARKET RENT ON THIS STREET! INTRODUCING THE BROOKE PLAN FROM SELKIRK LIFESTYLE HOMES, THIS 1695 SQ/F INTERIOR UNIT TOWN HOME FEATURES 3 BEDS, 2.5BATH, LARGE PRIMARY BEDROOM W/ 4 PCE ENSUITE & LARGE WALK-IN CLOSET, SECONDARY BEDROOMS ALSO W/ WALK-IN CLOSETS, OPEN CONCEPT MAIN FLOOR W/ SPACIOUS KITCHEN & PANTRY, UPPER OR MAIN LEVEL LAUNDRY, TAKE ADVANTAGE OF EVERYTHING A BRAND NEW HOME HAS TO OFFER- INCLUDING INTERIOR SELECTIONS & FULL TARION WARRANTY.

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

Closing Costs

Mortgage Amount
$359,920
Land Transfer Taxes$5,473
Legal Fees (Est.)
$
Total cash required for closing$96,953

Total Monthly Obligation

$2,190/mo
Mortgage $1,815
Monthly Loss $1,712
Principal$478
Interest$1,337
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
5.2%41
Cash-on-Cash
1.9%12
5-Year IRR
17.1%82
10-Year IRR
16.3%
Returns Index
45.7/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
35/ 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
$150/mo
Cash Margin
5.8%14
Cash Flow Index
13.7/ 100
Risk Profile
Weight: 20%
DSCR
1.0834
LTV Ratio
80.0%18
Vacancy Buffer
4.3 mo74
Risk Index
42.1/ 100

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

Comparables

Properties near 192 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.