22 Little Rouge Circle, Whitchurch-Stouffville

$1,688,000
22 Little Rouge Circle

$1,688,000

New
23d
Detached2-Storey

22 Little Rouge Circle, Whitchurch-Stouffville

Total Monthly Obligation $7,778

Beds
4
Baths
3
Park
2
Sqft
2500-3000
DOM
23d
Score
14
Yield
2.6%
Cash on Cash
-11.9%
Cap Rate
2.0%
5Y IRR
6.3%
10Y IRR
7.4%
Property Type-Detached
MLS® Number-N13843942
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-44.95 × 88.58 ft
Listed on site-Sep 30, 2026
Style-2-Storey
Building Type-Detached
Taxes-$7,132.66 (2026)
Parking-4 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-CENTURY 21 LEADING EDGE REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-North
Exterior-Brick
Roof-Shingles
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Stouffville
Title-Residential Freehold

No agent assigned

Welcome To This Exceptional Detached Family Home - Where Luxury, Craftsmanship & Thoughtful Design Come Together In One Spectacular Residence. Offering Appx 3,600 Sf Of Total Living Space, This Extensively Upgraded 4-Bedroom Home Has Been Meticulously Enhanced By Its Original Owners From Top To Bottom, With No Detail Overlooked.The Main Level Is Truly An Entertainer's Dream, Featuring Gorgeous Hand-Scraped Darmaga Hardwood Flooring, Pot Lights Throughout & A Spectacular Gourmet Chef's Kitchen Designed To Impress (Appx Value $140K Total, Appliances $100K) The Kitchen Showcases Premium Wolf & Sub-Zero/Cove Built-In Appliances, Creating A Sophisticated Yet Highly Functional Space Perfect For Everyday Family Living & Entertaining. Upstairs You Will Find 4 Spacious Bedrooms With Plenty Of Room For The Entire Family. The Luxurious Primary Retreat Features A 5-Pc Spa-Inspired Ensuite, Rain Shower & A Custom Walk-In Closet W/Built-Ins By Organized Interiors. The 2nd Bedroom Offers A Custom-Built Murphy Bed, Maximizing Both Comfort & Functionality. The Finished Lower Level Takes Entertaining To Another Level With A Fully Soundproofed Home Theatre, Complete With A 120" Projector Screen, Built-In Speakers, Custom Carpet/Stage - An Incredible Space For Movie Nights & Family Gatherings. A Versatile Multi-Purpose Room With A Synthetic Ice Floor Provides Endless Possibilities For Recreation, Hobbies, Play Or Storage. Step Outside & Discover Professionally Landscaped Front & Rear Yards. The Backyard Features A Zero Maintenance Composite Deck, Glass Railings, Exterior Lighting & A Custom Mosaic Wood-Fired Pizza Oven - Creating An Incredible Outdoor Living & Entertaining Space. Backing Onto Peaceful Green Space, This Home Offers A Rare Sense Of Privacy While Remaining Conveniently Close To Everything. Located in the Sought After Wheler's Mill Community, Just Steps To Excellent Schools, Parks, Trails, Shops, Restaurants & All The Amazing Amenities Stouffville Has To Offer.

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

Closing Costs

Mortgage Amount
$1,350,400
Land Transfer Taxes$30,235
Legal Fees (Est.)
$
Total cash required for closing$369,335

Total Monthly Obligation

$7,778/mo
Mortgage $6,809
Monthly Loss $5,987
Principal$1,792
Interest$5,017
Property Tax$594
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.7%10
Cash-on-Cash
-14.7%0
5-Year IRR
4.0%8
10-Year IRR
5.9%
Returns Index
5.5/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$44,280/yr
NOI
$28,219/yr
Net Cash Flow
-$4,457/mo
Cash Margin
-120.8%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.353
LTV Ratio
80.0%18
Vacancy Buffer
1.3 mo20
Risk Index
13.6/ 100

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

Comparables

Properties near 22 Little Rouge Circle

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.