2224 Marble Crescent 10, Clarence-Rockland

$359,900
2224 Marble Crescent 10

$359,900

New
22d
Condo Townhouse2-Storey

2224 Marble Crescent 10, Clarence-Rockland

Total Monthly Obligation $2,275

Beds
2
Baths
3
Park
1
Sqft
1400-1599
DOM
22d
Score
27
Yield
8.0%
Cash on Cash
4.3%
Cap Rate
5.5%
5Y IRR
19.0%
10Y IRR
17.4%
Property Type-Condo Townhouse
MLS® Number-X13848498
Beds-2
Bathrooms-3
Size-1400-1599 sqft
Listed on site-Oct 1, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$2,950 (2025)
Maintenance-$377.89/mo
Locker-None
Parking-1 - None
Basement-None
Heating-Forced Air (Gas)
Brokerage-ROYAL LEPAGE PERFORMANCE REALTY
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick
Possession-Flexible / Immediate
Neighbourhood-606 - Town of Rockland
Title-Residential Condo & Other

No agent assigned

Welcome to 10-2224 Gray Crescent, a beautiful upper floor condo located in the desirable Morris Village community of Rockland. Built in 2014, this stylish 2-bedroom, 2.5-bathroom unit offers the perfect combination of modern comfort, functional living space, and low-maintenance living.The main floor welcomes you with a bright and spacious open-concept layout. The large kitchen features plenty of cabinetry and counter space, making it ideal for both everyday living and entertaining. Nearby, a patio door leads to your private balcony-the perfect spot to enjoy summer BBQs and beautiful evening sunsets. The dining and living areas offer plenty of space and an abundance of windows that fill the home with natural light. A convenient powder room completes the main level. Upstairs, you'll find two generously sized bedrooms, each featuring its own private full bathroom with ceramic-tiled tub and shower, as well as ample closet space. A dedicated laundry room adds extra convenience to this thoughtfully designed floor plan.Offering a stylish and upscale feel while maintaining affordable and carefree living, this condo is ideally located in the heart of Rockland. Freshly painted. Enjoy easy access to parks, shopping, arenas, restaurants, and all the amenities you need, along with quick access to Highway 174 for an easy commute into Ottawa. Potvin Park is just moments away, offering green space and outdoor recreation right in the neighbourhood. Don't miss your opportunity to make this beautiful condo your new home!

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

Closing Costs

Mortgage Amount
$287,920
Land Transfer Taxes$3,874
Legal Fees (Est.)
$
Total cash required for closing$77,354

Total Monthly Obligation

$2,275/mo
Mortgage $1,452
Monthly Loss $1,893
Principal$382
Interest$1,070
Property Tax$246
Condo Fees$378
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
4.4%31
Cash-on-Cash
-1.9%5
5-Year IRR
14.4%67
10-Year IRR
14.3%
Returns Index
35.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
27/ 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
$28,728/yr
NOI
$15,971/yr
Net Cash Flow
-$121/mo
Cash Margin
-5.0%2
Cash Flow Index
1.8/ 100
Risk Profile
Weight: 20%
DSCR
0.9221
LTV Ratio
80.0%18
Vacancy Buffer
4.2 mo72
Risk Index
37.0/ 100

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

Comparables

Properties near 2224 Marble Crescent 10

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.