3 Rosemary Road, Orillia

$749,000
3 Rosemary Road

$749,000

New
8d
DetachedBungalow

3 Rosemary Road, Orillia

Total Monthly Obligation $3,872

HausQ Valuation Report
Beds
4
Baths
2
Park
6
Sqft
1500-2000
DOM
8d
Score
28
Yield
7.0%
Cash on Cash
5.6%
Cap Rate
5.8%
5Y IRR
20.1%
10Y IRR
18.3%
Property Type-Detached
MLS® Number-S14083344
Beds-4
Bathrooms-2
Size-1500-2000 sqft
Lot Size-70 × 135.18 ft
Listed on site-Oct 15, 2026
Style-Bungalow
Building Type-Detached
Age-16-30
Taxes-$5,714 (2025)
Parking-8 - Attached
Basement-Apartment, Walk-Out, Partially Finished
Heating-Forced Air (Gas)
Brokerage-Leatherdale Realty Ltd.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-None
Facing-South
Exterior-Brick
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Immediate
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Welcome to 3 Rosemary Road, a 3 plus 1 bedroom all brick custom built bungalow with finished walk out lower level and attached double car garage. The back yard is fences with room for gardens and a gate which allows access to yard. Main level offers a large entrance foyer, entrance to garage, main level laundry room with hookups, living room with large window, dining area with fireplace, skylight, hardwood floors and bright open kitchen with eating area and door to large deck overlooking backyard. Lower level has a walkout to patio and backyard providing separate access to apartment if needed, 4th bedroom and large family room and bathroom complete the lower level and also has large storage room. Recent upgrades include newer shingles, gas furnace, reverse osmosis, water softener, central air and water heater all done in 2020. Excellent location close to shopping and services, on bus route. This home is custom built and lovingly cared for. Must view!!!

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

Closing Costs

Mortgage Amount
$599,200
Land Transfer Taxes$11,455
Legal Fees (Est.)
$
Total cash required for closing$162,755

Total Monthly Obligation

$3,872/mo
Mortgage $3,021
Monthly Loss $3,077
Principal$795
Interest$2,226
Property Tax$476
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
4.9%37
Cash-on-Cash
0.3%8
5-Year IRR
15.9%77
10-Year IRR
15.3%
Returns Index
41.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
28/ 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
$52,200/yr
NOI
$36,766/yr
Net Cash Flow
$43/mo
Cash Margin
1.0%6
Cash Flow Index
5.7/ 100
Risk Profile
Weight: 20%
DSCR
1.0128
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
28.4/ 100

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

Comparables

Properties near 3 Rosemary Road

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.