324 Rosina Way, Blossom Park - Airport and Area

$999,900
324 Rosina Way

$999,900

New
7d
Detached2-Storey

324 Rosina Way, Blossom Park - Airport and Area

Total Monthly Obligation $5,077

Beds
4
Baths
3
Park
4
Sqft
2500-3000
DOM
7d
Score
16
Yield
4.3%
Cash on Cash
-6.5%
Cap Rate
3.2%
5Y IRR
10.5%
10Y IRR
10.6%
Property Type-Detached
MLS® Number-X14087496
Beds-4
Bathrooms-3
Size-2500-3000 sqft
Lot Size-42.03 × 108.13 ft
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$8,027.07 (2026)
Parking-6 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-ONE PERCENT REALTY LTD.
Cooling-Central Air
Laundry-No
Fireplace-Natural Gas
Pool-None
Facing-South
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBD
Neighbourhood-2602 - Riverside South/Gloucester Glen
Title-Residential Freehold

No agent assigned

STUNNING 4-bedroom + loft home, situated on a premium lot on a quiet, family-friendly street! This beautifully designed home offers an impressive layout, elegant finishes, and exceptional living space for the entire family. A magnificent curved hardwood staircase serves as the architectural centrepiece of the home, complemented by rich hardwood flooring throughout the main level. The spacious formal living & dining rooms provide elegant spaces for entertaining, while the main-floor den is ideal for a home office. The spectacular family room is the heart of the home, showcasing soaring two-storey ceilings, a dramatic wall of windows that floods the space with natural light & a cozy gas fireplace. The beautifully appointed kitchen features quartz countertops, rich cabinetry, a stylish backsplash, stainless steel appliances, a centre island, a walk-in pantry & a bright eating area. Completing the main floor is a convenient mudroom with laundry, adding everyday practicality. Upstairs, the open loft overlooks the stunning family room below, further enhancing the home's impressive sense of space. The upper level also features four generously sized bedrooms, including a spacious primary retreat with two walk-in closets and a luxurious 5-piece ensuite featuring a glass shower, soaker tub & double vanity. A well-appointed 4-piece family bathroom serves the additional bedrooms. The finished basement features a spacious recreation room with a cozy fireplace, ample storage, and the potential for a fifth bedroom, along with an existing rough-in for an additional bathroom. Step outside to a beautifully maintained, fully fenced backyard featuring a spacious deck, gazebo, and natural gas BBQ, perfect for outdoor entertaining, or simply relaxing, with a storage shed for added functionality. Enjoy the convenience of this sought-after location, with schools, parks, shopping, and everyday amenities all close by. Explore the virtual tour and book your private showing today!

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

Closing Costs

Mortgage Amount
$799,920
Land Transfer Taxes$16,473
Legal Fees (Est.)
$
Total cash required for closing$217,953

Total Monthly Obligation

$5,077/mo
Mortgage $4,033
Monthly Loss $4,016
Principal$1,061
Interest$2,972
Property Tax$669
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.4%20
10-Year IRR
8.6%
Returns Index
11.3/ 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
$42,696/yr
NOI
$25,899/yr
Net Cash Flow
-$1,875/mo
Cash Margin
-52.7%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.545
LTV Ratio
80.0%18
Vacancy Buffer
1.9 mo29
Risk Index
17.7/ 100

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

Comparables

Properties near 324 Rosina Way

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.