14 Rothsay Road, Markham

$3,088,000
14 Rothsay Road

$3,088,000

New
15d
Detached2-Storey

14 Rothsay Road, Markham

Total Monthly Obligation $13,939

Beds
5
Baths
6
Park
3
Sqft
3500-5000
DOM
15d
Score
14
Yield
2.6%
Cash on Cash
-11.7%
Cap Rate
2.1%
5Y IRR
6.5%
10Y IRR
7.5%
Property Type-Detached
MLS® Number-N13877614
Beds-5
Bathrooms-6
Size-3500-5000 sqft
Lot Size-55 × 109.1 ft
Listed on site-Oct 8, 2026
Style-2-Storey
Building Type-Detached
Taxes-$13,291 (2025)
Parking-5 - Built-In
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-PAUL ZAMMIT REAL ESTATE LTD.
Cooling-Central Air
Laundry-No
Fireplace-Yes
Pool-Inground
Facing-North
Exterior-Brick, Stucco (Plaster)
Roof-Flat
Foundation-Poured Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Royal Orchard
Title-Residential Freehold

No agent assigned

Exceptional custom-built residence offering 3,544 sq. ft. above grade plus 1,546 sq. ft. of finished lower-level space, for approximately 5,090 sq. ft. in total. An expansive open-concept layout, 10-ft ceilings on the main and second floors, oversized aluminum-clad windows and multiple Velux skylights create bright, airy interiors. A private elevator connects all three levels, with just two steps at the front entrance and one to the backyard. The chef's kitchen features premium Sub-Zero and Wolf appliances, while spacious bedrooms each offer a private ensuite. Three of the four second-floor bathrooms feature heated floors. Control4 home automation, LED pot lights and dual-zone heating and cooling enhance everyday comfort, with independent temperature control for the second floor, separate from the main floor and basement. The finished lower level offers 9-ft ceilings, heated floors throughout, a separate exercise room and a dedicated home theatre with a 115-inch screen, projector, 7.2 surround sound and a 4K Kaleidescape movie player. The professionally landscaped backyard features a 16 x 32-ft heated in-ground saltwater pool, landscape lighting and smartphone-controlled automatic irrigation. Pool systems include OmniLogic automation, automatic muriatic-acid dispensing, a salt chlorine generator and cartridge filtration. A heated garage with a convenient side-door entrance completes this beautifully appointed home, combining generous living space, thoughtful design and exceptional indoor-outdoor enjoyment.

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

Closing Costs

Mortgage Amount
$2,470,400
Land Transfer Taxes$63,675
Legal Fees (Est.)
$
Total cash required for closing$682,775

Total Monthly Obligation

$13,939/mo
Mortgage $12,456
Monthly Loss $10,661
Principal$3,278
Interest$9,178
Property Tax$1,108
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
1.8%11
Cash-on-Cash
-14.2%0
5-Year IRR
4.4%9
10-Year IRR
6.2%
Returns Index
6.0/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
14/ 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
$81,384/yr
NOI
$55,455/yr
Net Cash Flow
-$7,835/mo
Cash Margin
-115.5%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.373
LTV Ratio
80.0%18
Vacancy Buffer
0.7 mo14
Risk Index
11.6/ 100

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

Comparables

Properties near 14 Rothsay 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.