61 Herman Street, Petawawa

$399,900
61 Herman Street

$399,900

New
2d
DetachedBungalow

61 Herman Street, Petawawa

Total Monthly Obligation $2,192

HausQ Valuation Report
Beds
4
Baths
1
Park
5
Sqft
1100-1500
DOM
2d
Score
69
Yield
9.9%
Cash on Cash
18.8%
Cap Rate
8.6%
5Y IRR
30.9%
10Y IRR
27.8%
Property Type-Detached
MLS® Number-X14102344
Beds-4
Bathrooms-1
Size-1100-1500 sqft
Lot Size-59.9 × 107.03 ft
Listed on site-Oct 21, 2026
Style-Bungalow
Building Type-Detached
Taxes-$2,447 (2025)
Parking-5 - Carport
Basement-Full, Partially Finished
Heating-Baseboard (Electric)
Brokerage-ROYAL LEPAGE TEAM REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Block
Sewer-Sewer
Possession-TBD
Neighbourhood-520 - Petawawa
Title-Residential Freehold

No agent assigned

CUTE FAMILY HOME IN PETAWAWA! New windows throughout and brand-new, never-used kitchen appliances, fully renovated bathroom make this home ready for you to move in and add your personal touch! The sunroom addition features wall-to-wall windows, filling the space with sunshine during the day, perfect for a home office! The backyard is south facing mostly fenced, and has a workshop. Right around the corner from Shoppers, Kelseys, and Herman street school!

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

Closing Costs

Mortgage Amount
$319,920
Land Transfer Taxes$4,474
Legal Fees (Est.)
$
Total cash required for closing$85,954

Total Monthly Obligation

$2,192/mo
Mortgage $1,613
Monthly Loss $1,768
Principal$424
Interest$1,189
Property Tax$204
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
7.2%64
Cash-on-Cash
10.9%55
5-Year IRR
24.6%98
10-Year IRR
22.7%
Returns Index
74.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeB
69/ 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
$28,693/yr
Net Cash Flow
$778/mo
Cash Margin
23.6%85
Cash Flow Index
84.8/ 100
Risk Profile
Weight: 20%
DSCR
1.4872
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo73
Risk Index
54.3/ 100

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

Comparables

Properties near 61 Herman Street

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.