16 Rosanne Circ, Wasaga Beach

$979,900
16 Rosanne Circ

$979,900

New
22d
Detached2-Storey

16 Rosanne Circ, Wasaga Beach

Total Monthly Obligation $4,908

Beds
5
Baths
4
Park
4
Sqft
3000-3500
DOM
22d
Score
16
Yield
3.9%
Cash on Cash
-7.9%
Cap Rate
2.9%
5Y IRR
9.4%
10Y IRR
9.7%
Property Type-Detached
MLS® Number-S13846526
Beds-5
Bathrooms-4
Size-3000-3500 sqft
Lot Size-60 × 116 ft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Detached
Age-New
Taxes-$6,959 (2025)
Parking-6 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-HOMELIFE EXCELSIOR REALTY INC.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-West
Exterior-Brick, Concrete
Roof-Shingles
Foundation-Poured Concrete
Sewer-Sewer
Possession-Vacant
Neighbourhood-Wasaga Beach
Title-Residential Freehold

No agent assigned

Discover your dream home in the heart of Wasaga Beach! This beautiful 2023-built detached home offers over 3,100 sq. ft. of upgraded living space, featuring 4 bedrooms plus a versatile den that can be used as a 5th bedroom, with each bedroom offering its own ensuite bathroom. Enjoy a spacious kitchen with ample storage and a butler's pantry, an upper-level laundry room, and a bright family room with large picture windows overlooking nature. Located in a quiet neighborhood just minutes from the beach, shops, restaurants, golf courses, and ski hills, this home is perfect for year-round living. Motivated sellers-don't miss this opportunity!

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

Closing Costs

Mortgage Amount
$783,920
Land Transfer Taxes$16,073
Legal Fees (Est.)
$
Total cash required for closing$213,553

Total Monthly Obligation

$4,908/mo
Mortgage $3,953
Monthly Loss $3,867
Principal$1,040
Interest$2,913
Property Tax$580
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.3%14
Cash-on-Cash
-11.8%0
5-Year IRR
6.4%16
10-Year IRR
7.8%
Returns Index
9.1/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
16/ 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
$37,872/yr
NOI
$22,626/yr
Net Cash Flow
-$2,067/mo
Cash Margin
-65.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.484
LTV Ratio
80.0%18
Vacancy Buffer
2.0 mo31
Risk Index
17.7/ 100

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

Comparables

Properties near 16 Rosanne Circ

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.