47 Swayze Court, West Lincoln

$479,900
47 Swayze Court

$479,900

New
17d
Att/Row/Townhouse2-Storey

47 Swayze Court, West Lincoln

Total Monthly Obligation $2,610

Beds
3
Baths
2
Park
1
Sqft
1100-1500
DOM
17d
Score
27
Yield
6.9%
Cash on Cash
4.9%
Cap Rate
5.6%
5Y IRR
19.5%
10Y IRR
17.8%
Property Type-Att/Row/Townhouse
MLS® Number-X13866198
Beds-3
Bathrooms-2
Size-1100-1500 sqft
Lot Size-19.99 × 102.97 ft
Listed on site-Oct 6, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Taxes-$3,594.31 (2025)
Parking-2 - Attached
Basement-Full, Unfinished
Heating-Forced Air (Gas)
Brokerage-Royal LePage State Realty
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-057 - Smithville
Title-Residential Freehold

No agent assigned

Freehold Townhome!! Opportunity knocks! This is your chance to own a 1,350 sq. ft. two-storey townhome tucked away on a quiet court in the heart of Smithville, just steps from the West Lincoln Recreation Centre. Offering 3 bedrooms and 1.5 bathrooms, this home is a great opportunity for first-time buyers, professionals, or growing families. The main level features a bright kitchen and dining area with patio doors leading to a large deck and spacious backyard-perfect for relaxing, entertaining, or enjoying time outdoors. A convenient 2-piece powder room completes the main floor, while the attached single garage provides direct interior access and the private driveway is paved with asphalt. An additional deeded shared parking area is located just down the street. Upstairs, the generous primary bedroom features a walk-in closet, with two additional bedrooms and a full bathroom completing the upper level. The unfinished basement offers plenty of potential to create additional living space tailored to your needs, whether you envision a rec room, home office, children's play area, or a combination of all three. With the splash pad, ball diamonds, soccer fields, skate park, playground, library, gymnasium, ice rink, and walking track all close by, this home offers an exceptional combination of space, location, and lifestyle-a rare opportunity at this price point.

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

Closing Costs

Mortgage Amount
$383,920
Land Transfer Taxes$6,073
Legal Fees (Est.)
$
Total cash required for closing$103,553

Total Monthly Obligation

$2,610/mo
Mortgage $1,936
Monthly Loss $2,101
Principal$509
Interest$1,426
Property Tax$300
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.5%32
Cash-on-Cash
-1.4%5
5-Year IRR
14.6%68
10-Year IRR
14.3%
Returns Index
36.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$33,144/yr
NOI
$21,735/yr
Net Cash Flow
-$125/mo
Cash Margin
-4.5%2
Cash Flow Index
2.0/ 100
Risk Profile
Weight: 20%
DSCR
0.9422
LTV Ratio
80.0%18
Vacancy Buffer
3.6 mo62
Risk Index
34.3/ 100

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

Comparables

Properties near 47 Swayze Court

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.