24 rose Avenue, Orillia

$659,000
24 rose Avenue

$659,000

New
7d
Att/Row/Townhouse2-Storey

24 rose Avenue, Orillia

Total Monthly Obligation $3,033

HausQ Valuation Report
Beds
3
Baths
3
Park
2
Sqft
1500-2000
DOM
7d
Score
22
Yield
5.1%
Cash on Cash
0.4%
Cap Rate
4.7%
5Y IRR
15.9%
10Y IRR
14.9%
Property Type-Att/Row/Townhouse
MLS® Number-S14086326
Beds-3
Bathrooms-3
Size-1500-2000 sqft
Lot Size-23 × 100 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Att/Row/Townhouse
Parking-3 - Attached
Basement-Unfinished
Heating-Forced Air (Gas)
Brokerage-RE/MAX HALLMARK CHAY REALTY
Cooling-None
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Stone, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-Flexible
Neighbourhood-Orillia
Title-Residential Freehold

No agent assigned

Modern luxury. Light, volume, and a kitchen that actually cooks.This residence is built around height and light: soaring 9-foot ceilings, oversized windows, and premium wide-plank vinyl flooring that runs through the main living areas. The result is an open, gallery-quiet interior that still feels warm enough to live in every day.The chef's kitchen is the centre of the home. Quartz counters, premium appliances, and custom dove-gray shaker cabinetry with matte black hardware give it a tailored, contemporary look. A generous island anchors the space for prep, casual dining, and lingering after dinner. Natural light from the large windows keeps the work surfaces bright from morning through late afternoon.Upstairs, three generously sized bedrooms offer real breathing room. The primary suite is the standout: a large custom walk-in closet and a spa-like ensuite with a glass shower and dual quartz vanities. It reads as a private retreat rather than an afterthought.Location does the rest. You are minutes from Lake Couchiching-swims, paddles, shoreline walks, and that easy Orillia rhythm of downtown, trails, and four-season weekends-without giving up a refined, low-maintenance interior.Refined living, close to the water. Book a private viewing.

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

Closing Costs

Mortgage Amount
$527,200
Land Transfer Taxes$9,655
Legal Fees (Est.)
$
Total cash required for closing$142,955

Total Monthly Obligation

$3,033/mo
Mortgage $2,658
Monthly Loss $2,334
Principal$700
Interest$1,959
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
3.9%26
Cash-on-Cash
-4.5%3
5-Year IRR
12.0%50
10-Year IRR
12.1%
Returns Index
26.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
22/ 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
$33,300/yr
NOI
$25,470/yr
Net Cash Flow
-$536/mo
Cash Margin
-19.3%0
Cash Flow Index
0.1/ 100
Risk Profile
Weight: 20%
DSCR
0.8014
LTV Ratio
80.0%18
Vacancy Buffer
3.2 mo53
Risk Index
28.5/ 100

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

Comparables

Properties near 24 rose Avenue

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.